As of 2024-12-15, the Intrinsic Value of Vodafone Group PLC (VOD.L) is
76.55 GBP. This VOD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 69.10 GBP, the upside of Vodafone Group PLC is
10.80%.
The range of the Intrinsic Value is (20.67) - 1,618.53 GBP
76.55 GBP
Intrinsic Value
VOD.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(20.67) - 1,618.53 |
76.55 |
10.8% |
| DCF (Growth 10y) |
(116.02) - (59.58) |
(112.24) |
-262.4% |
| DCF (EBITDA 5y) |
(106.22) - (99.35) |
(1,027.32) |
-123450.0% |
| DCF (EBITDA 10y) |
(118.06) - (116.40) |
(1,027.32) |
-123450.0% |
| Fair Value |
100.85 - 100.85 |
100.85 |
45.94% |
| P/E |
1.13 - 73.58 |
35.57 |
-48.5% |
| EV/EBITDA |
(27.44) - 510.30 |
220.06 |
218.5% |
| EPV |
303.81 - 497.96 |
400.88 |
480.1% |
| DDM - Stable |
28.14 - 125.72 |
76.93 |
11.3% |
| DDM - Multi |
1.01 - 2.90 |
1.44 |
-97.9% |
VOD.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
17,693.70 |
| Beta |
0.92 |
| Outstanding shares (mil) |
256.06 |
| Enterprise Value (mil) |
59,971.68 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.45% |
| Cost of Debt |
4.29% |
| WACC |
5.10% |