As of 2025-06-15, the Intrinsic Value of Vodafone Group PLC (VOD.L) is 39.33 GBP. This VOD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.70 GBP, the upside of Vodafone Group PLC is -46.60%.
The range of the Intrinsic Value is (54.17) - 1,078.69 GBP
Based on its market price of 73.70 GBP and our intrinsic valuation, Vodafone Group PLC (VOD.L) is overvalued by 46.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (54.17) - 1,078.69 | 39.33 | -46.6% |
| DCF (Growth 10y) | 3.77 - 1,751.75 | 148.81 | 101.9% |
| DCF (EBITDA 5y) | 33.16 - 118.79 | 76.22 | 3.4% |
| DCF (EBITDA 10y) | 47.96 - 209.40 | 119.61 | 62.3% |
| Fair Value | -350.23 - -350.23 | -350.23 | -575.20% |
| P/E | (268.13) - (301.76) | (288.94) | -492.0% |
| EV/EBITDA | 66.92 - 124.34 | 99.73 | 35.3% |
| EPV | 87.13 - 416.22 | 251.67 | 241.5% |
| DDM - Stable | (86.06) - (252.49) | (169.28) | -329.7% |
| DDM - Multi | 56.55 - 138.12 | 81.33 | 10.4% |
| Market Cap (mil) | 18,218.40 |
| Beta | 1.19 |
| Outstanding shares (mil) | 247.20 |
| Enterprise Value (mil) | 59,715.85 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.19% |
| Cost of Debt | 8.25% |
| WACC | 7.92% |