Valuation Kyivstar Group Ltd.

Equities

End-of-day quote Nasdaq Other stock markets 16/01/2026			5-day change	1st Jan Change
12.14 ^USD	+0.17%		-2.72%	-6.47%

15/01	Kyivstar Says Starlink Cell Services Subscribers Exceed 3 Million in Ukraine	MT
12/01	Kyivstar launches first 5G pilot in Lviv as Ukraine enters fifth year of war	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027
Capitalization ¹	316.5	2,764	2,764	-
Change	-	773.18%	0%	-
Enterprise Value (EV) ¹	316.5	2,385	2,054	1,881
Change	-	653.62%	-13.89%	-8.44%
P/E ratio	-	12.3x	9.01x	7.96x
PBR	-	-	-	-
PEG	-	-	0.2x	0.6x
Capitalization / Revenue	0.34x	2.47x	2.33x	2.17x
EV / Revenue	0.34x	2.13x	1.74x	1.48x
EV / EBITDA	-	3.83x	3.11x	2.65x
EV / EBIT	-	7.43x	4.61x	3.96x
EV / FCF	-	10x	6.71x	5.46x
FCF Yield	-	9.96%	14.9%	18.3%
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	-	0.985	1.347	1.525
Distribution rate	-	-	-	-
Net sales ¹	919	1,119	1,184	1,274
EBITDA ¹	-	622.1	660.6	708.5
EBIT ¹	-	321	445.2	475.4
Net income ¹	283	208.7	295.8	351
Net Debt ¹	-	-378.4	-709.7	-883
Reference price ²	10.01	12.14	12.14	12.14
Nbr of stocks (in thousands)	31,620	2,27,658	2,27,658	-
Announcement Date	23/07/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KYIVSTAR GROUP LTD.	-	2.13x	3.83x	-	276.38Cr
CHINA MOBILE LIMITED	10.77x	1.29x	3.98x	6.88%	23TCr
VERIZON COMMUNICATIONS, INC.	8.66x	2.19x	6.04x	7.02%	16TCr
DEUTSCHE TELEKOM AG	14.47x	2.16x	5.84x	3.7%	15TCr
NTT, INC.	11.95x	1.71x	6.99x	3.4%	8.13TCr
CHINA TELECOM CORPORATION LIMITED	12.21x	0.8x	2.95x	6.03%	7.57TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.51x	1.85x	4.66x	2.88%	6.15TCr
SAUDI TELECOM COMPANY	14.81x	2.72x	8.59x	5.03%	5.85TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	26.62x	5.63x	20.34x	4.14%	5.74TCr
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	11.98x	2.8x	6.35x	4.41%	4.62TCr
Average	13.78x	2.33x	6.96x	4.83%	9.22TCr
Weighted average by Cap.	12.64x	2.07x	6.30x	5.33%