Telefonica Deutschland Holding AG
XETRA:O2D
Intrinsic Value
The intrinsic value of one O2D stock under the Base Case scenario is 2.55 EUR. Compared to the current market price of 2.43 EUR, Telefonica Deutschland Holding AG is Undervalued by 5%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Telefonica Deutschland Holding AG
Fundamental Analysis

Revenue & Expenses Breakdown
Telefonica Deutschland Holding AG
Balance Sheet Decomposition
Telefonica Deutschland Holding AG
Current Assets | 2.7B |
Cash & Short-Term Investments | 594m |
Receivables | 1.9B |
Other Current Assets | 228m |
Non-Current Assets | 12.7B |
Long-Term Investments | 425m |
PP&E | 6.7B |
Intangibles | 4.5B |
Other Non-Current Assets | 1.1B |
Free Cash Flow Analysis
Telefonica Deutschland Holding AG
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Telefonica Deutschland Holding AG
Revenue
|
8.6B
EUR
|
Cost of Revenue
|
-2.6B
EUR
|
Gross Profit
|
6.1B
EUR
|
Operating Expenses
|
-5.7B
EUR
|
Operating Income
|
403m
EUR
|
Other Expenses
|
-130m
EUR
|
Net Income
|
273m
EUR
|
O2D Profitability Score
Profitability Due Diligence
Telefonica Deutschland Holding AG's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Score
Telefonica Deutschland Holding AG's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
O2D Solvency Score
Solvency Due Diligence
Telefonica Deutschland Holding AG's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Score
Telefonica Deutschland Holding AG's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
O2D Price Targets Summary
Telefonica Deutschland Holding AG
Dividends
Current shareholder yield for O2D is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one O2D stock under the Base Case scenario is 2.55 EUR.
Compared to the current market price of 2.43 EUR, Telefonica Deutschland Holding AG is Undervalued by 5%.