FMP

FMP

Enter

VOD - Vodafone Group Publi...

photo-url-https://images.financialmodelingprep.com/symbol/VOD.png

Vodafone Group Public Limited Company

VOD

NASDAQ

Vodafone Group Public Limited Company engages in telecommunication services in Europe and internationally. The company offers mobile services that enable customers to call, text, and access data; fixed line services, including broadband, television (TV) offerings, and voice; and convergence services under the GigaKombi and Vodafone One names to customers. It also provides value added services, such as Internet of Things (IoT) comprising logistics and fleet management, smart metering, insurance, cloud, and security services; and automotive and health solutions. In addition, the company offers M-Pesa, an African payment platform, which provides money transfer, financial, and business and merchant payment services; and various services to operators through its partner market agreements. Vodafone Group Public Limited Company has a strategic partnership with Open Fiber. As of March 31, 2022, it had approximately 323 million mobile customers, 28 million fixed broadband customers, and 22 million TV customers. The company was incorporated in 1984 and is based in Newbury, the United Kingdom.

9.3 USD

0.05 (0.538%)

Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

50.88B

49.56B

51.56B

51.7B

41.54B

39.67B

37.89B

36.19B

34.57B

33.02B

Revenue %

-

-2.59

4.04

0.28

-19.67

-4.48

-4.48

-4.48

-4.48

Operating Cash Flow

19.66B

19.47B

20.45B

20.42B

18.73B

16.04B

15.32B

14.64B

13.98B

13.35B

Operating Cash Flow %

38.64

39.3

39.67

39.5

45.09

40.44

40.44

40.44

40.44

Cap Ex

-5.86B

-6.12B

-5.14B

-5.61B

-7.76B

-5.03B

-4.8B

-4.59B

-4.38B

-4.19B

Cap Ex %

-11.52

-12.36

-9.98

-10.85

-18.68

-12.68

-12.68

-12.68

-12.68

Free Cash Flow

13.8B

13.35B

15.31B

14.82B

10.97B

11.01B

10.52B

10.05B

9.6B

9.17B

Weighted Average Cost Of Capital

Price

9.3

Beta

Diluted Shares Outstanding

271.51M

Costof Debt

5.06

Tax Rate

After Tax Cost Of Debt

3.56

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

61.49B

Total Equity

2.53B

Total Capital

64.02B

Debt Weighting

96.06

Equity Weighting

3.94

Wacc

2.37

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

50.88B

49.56B

51.56B

51.7B

41.54B

39.67B

37.89B

36.19B

34.57B

33.02B

Operating Cash Flow

19.66B

19.47B

20.45B

20.42B

18.73B

16.04B

15.32B

14.64B

13.98B

13.35B

Cap Ex

-5.86B

-6.12B

-5.14B

-5.61B

-7.76B

-5.03B

-4.8B

-4.59B

-4.38B

-4.19B

Free Cash Flow

13.8B

13.35B

15.31B

14.82B

10.97B

11.01B

10.52B

10.05B

9.6B

9.17B

Wacc

2.37

2.37

2.37

2.37

2.37

Pv Lfcf

10.76B

10.04B

9.37B

8.74B

8.16B

Sum Pv Lfcf

47.06B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

2.37

Free Cash Flow T1

9.35B

Terminal Value

2.55T

Present Terminal Value

2.27T

Intrinsic Value

Enterprise Value

2.32T

Net Debt

54.5B

Equity Value

2.26T

Diluted Shares Outstanding

271.51M

Equity Value Per Share

8.34k

Projected DCF

8339.54 0.999%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep