Valuation Vodafone Group Plc

Equities

Real-time Estimate Cboe Europe Other stock markets 05:42:47 09/02/2026 pm IST			5-day change	1st Jan Change
112.38 ^GBX	+1.60%		+2.79%	+13.57%

02:58pm	Deutsche cuts Unilever; Jefferies cuts Greggs	AN
01:32pm	NatWest acquires Evelyn Partners for GBP2.7 billion	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	43,669	39,648	27,452	22,330	21,758	29,785	-	-
Change	-	-9.21%	-30.76%	-18.66%	-2.56%	36.89%	-	-
Enterprise Value (EV) ¹	84,212	81,226	60,827	55,572	44,155	56,862	56,874	55,492
Change	-	-3.55%	-25.11%	-8.64%	-20.54%	28.78%	0.02%	-2.43%
P/E ratio	407x	20.6x	2.39x	19.6x	-5.47x	15.7x	14x	12.4x
PBR	0.82x	0.78x	0.44x	0.37x	0.43x	0.6x	0.62x	0.6x
PEG	-	0x	0x	-0.2x	0x	-0x	1.1x	1x
Capitalization / Revenue	1x	0.87x	0.6x	0.61x	0.58x	0.73x	0.69x	0.68x
EV / Revenue	1.92x	1.78x	1.33x	1.51x	1.18x	1.4x	1.32x	1.27x
EV / EBITDA	5.85x	5.34x	4.15x	5.04x	4.04x	4.94x	4.55x	4.31x
EV / EBIT	15.4x	12.1x	9.18x	11.4x	9.63x	12.9x	11.3x	9.88x
EV / FCF	16.8x	14.9x	12.6x	5.43x	17.3x	22.3x	21.4x	18.2x
FCF Yield	5.96%	6.69%	7.96%	18.4%	5.77%	4.48%	4.67%	5.5%
Dividend per Share ²	0.09	0.09	0.09	0.09	0.045	0.048	0.0488	0.0493
Rate of return	5.81%	6.09%	8.85%	10.9%	5.16%	3.77%	3.83%	3.87%
EPS ²	0.0038	0.0717	0.4262	0.0421	-0.1594	0.0809	0.091	0.1026
Distribution rate	2,368%	126%	21.1%	214%	-28.2%	59.3%	53.6%	48.1%
Net sales ¹	43,809	45,580	45,706	36,717	37,448	40,655	42,941	43,759
EBITDA ¹	14,386	15,208	14,665	11,019	10,932	11,500	12,500	12,876
EBIT ¹	5,463	6,690	6,624	4,861	4,584	4,397	5,036	5,617
Net income ¹	112	2,088	11,838	1,140	-4,169	1,790	2,188	2,481
Net Debt ¹	40,543	41,578	33,375	33,242	22,397	27,077	27,089	25,707
Reference price ²	1.548	1.477	1.017	0.825	0.871	1.274	1.274	1.274
Nbr of stocks (in thousands)	2,82,11,023	2,68,39,146	2,69,97,639	2,70,79,994	2,49,68,473	2,33,76,424	-	-
Announcement Date	18/05/21	17/05/22	16/05/23	14/05/24	20/05/25	-	-	-

¹EUR in Million²EUR

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.($)
VODAFONE GROUP PLC	15.74x	1.4x	4.94x	3.77%	3.52TCr
T-MOBILE US, INC.	19.71x	3.44x	8.96x	1.83%	22TCr
AT&T INC.	9.24x	2.47x	6.67x	4.09%	19TCr
SOFTBANK GROUP CORP.	8.39x	4.92x	22.73x	0.28%	15TCr
KDDI CORPORATION	14.38x	2.31x	7.49x	2.88%	6.79TCr
ADVANCED INFO SERVICE	21.13x	5.47x	10.02x	4.44%	3.44TCr
CHINA UNICOM (HONG KONG) LIMITED	9.06x	0.38x	1.49x	7.08%	2.86TCr
TELENOR ASA	20.71x	4.04x	8.99x	5.57%	2.45TCr
VODACOM GROUP LIMITED	14.65x	2.07x	5.51x	4.78%	1.85TCr
TRUE CORPORATION	43.8x	4.27x	8x	2.03%	1.35TCr
Average	17.68x	3.07x	8.48x	3.67%	7.79TCr
Weighted average by Cap.	14.40x	3.26x	10.33x	2.77%