As of 2026-07-19, the Intrinsic Value of Vodacom Group Ltd (VOD.JO) is 12,654.80 ZAR. This VOD.JO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15,528.00 ZAR, the upside of Vodacom Group Ltd is -18.50%.
The range of the Intrinsic Value is 10,964.78 - 14,939.30 ZAR
Based on its market price of 15,528.00 ZAR and our intrinsic valuation, Vodacom Group Ltd (VOD.JO) is overvalued by 18.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10,964.78 - 14,939.30 | 12,654.80 | -18.5% |
| DCF (Growth 10y) | 15,023.67 - 19,432.41 | 16,915.70 | 8.9% |
| DCF (EBITDA 5y) | 15,536.85 - 16,450.68 | 15,986.45 | 3.0% |
| DCF (EBITDA 10y) | 18,050.87 - 19,872.72 | 18,936.74 | 22.0% |
| Fair Value | 5,210.90 - 5,210.90 | 5,210.90 | -66.44% |
| P/E | 17,665.91 - 20,114.13 | 18,890.02 | 21.7% |
| EV/EBITDA | 12,356.70 - 13,887.37 | 13,122.03 | -15.5% |
| EPV | 17,283.10 - 19,279.99 | 18,281.54 | 17.7% |
| DDM - Stable | 4,980.04 - 8,579.48 | 6,779.77 | -56.3% |
| DDM - Multi | 11,768.00 - 14,890.18 | 13,108.78 | -15.6% |
| Market Cap (mil) | 302,658.34 |
| Beta | 0.28 |
| Outstanding shares (mil) | 19.49 |
| Enterprise Value (mil) | 370,670.88 |
| Market risk premium | 9.50% |
| Cost of Equity | 15.79% |
| Cost of Debt | 10.36% |
| WACC | 13.80% |