Valuation Kyivstar Group Ltd.

Equities

Real-time Estimate Cboe BZX Other stock markets 07:13:39 14/05/2026 pm IST			5-day change	1st Jan Change
14.02 ^USD	+0.72%		+9.52%	+7.24%

13/05	Veon lifts 2026 revenue outlook as softer dollar boosts results	RE
13/05	Kyivstar Q1 Earnings, Revenue Rise; Lifts Full-Year Sales Growth Outlook	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Capitalization ¹	316.5	2,997	3,359	-	-
Change	-	846.75%	12.1%	-	-
Enterprise Value (EV) ¹	316.5	2,997	3,171	2,715	2,256
Change	-	846.75%	5.82%	-14.37%	-16.93%
P/E ratio	-	21.9x	10.6x	9.38x	8.2x
PBR	-	-	-	-	-
PEG	-	-	0x	0.7x	0.6x
Capitalization / Revenue	0.34x	2.59x	2.66x	2.56x	2.31x
EV / Revenue	0.34x	2.59x	2.51x	2.07x	1.55x
EV / EBITDA	-	4.62x	4.57x	3.73x	2.74x
EV / EBIT	-	6.89x	6.84x	5.48x	3.87x
EV / FCF	-	-	10.6x	8.08x	5.43x
FCF Yield	-	-	9.45%	12.4%	18.4%
Dividend per Share ³	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ³	-	25.19	60.52	68.42	78.21
Distribution rate	-	-	-	-	-
Net sales ¹	919	1,157	1,264	1,313	1,451
EBITDA ¹	-	648	694.4	727.3	822.2
EBIT ¹	-	435	463.8	495.1	583.6
Net income ¹	283	124	321.8	371.3	428.8
Net Debt ¹	-	-	-188	-643.8	-1,104
Reference price ³	420.94	550.78	641.60	641.60	641.60
Nbr of stocks (in thousands)	31,620	2,30,864	2,30,864	-	-
Announcement Date	21/03/25	13/03/26	-	-	-

¹UAH in Million²USD in Million³UAH

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KYIVSTAR GROUP LTD.	10.6x	2.51x	4.57x	-	335.91Cr
CHINA MOBILE LIMITED	12.37x	1.43x	4.41x	6.36%	24TCr
VERIZON COMMUNICATIONS, INC.	9.75x	2.46x	6.62x	5.98%	20TCr
DEUTSCHE TELEKOM AG	13.88x	2.15x	5.7x	4.05%	16TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.93x	2.04x	5.17x	2.38%	8.18TCr
CHINA TELECOM CORPORATION LIMITED	13.99x	0.89x	3.34x	5.53%	8.06TCr
NTT, INC.	11.83x	1.7x	6.98x	3.55%	7.74TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	18.35x	5.87x	21.29x	3.92%	6.22TCr
SAUDI TELECOM COMPANY	15.45x	2.62x	8.16x	5.12%	5.73TCr
ORANGE	17.99x	2.02x	6.44x	4.27%	5.74TCr
Average	13.71x	2.37x	7.27x	4.57%	10.17TCr
Weighted average by Cap.	13.08x	2.14x	6.57x	4.99%