Vodafone Group Public Limited Company (VOD) DCF Valuation

Vodafone Group Public Limited Company (VOD) DCF تقييم

GB | Communication Services | Telecommunications Services | NASDAQ
Vodafone Group Public Limited Company (VOD) DCF Valuation

Fully Editable: Tailor To Your Needs In Excel Or Sheets

Professional Design: Trusted, Industry-Standard Templates

Investor-Approved Valuation Models

MAC/PC Compatible, Fully Unlocked

No Expertise Is Needed; Easy To Follow

Vodafone Group Public Limited Company (VOD) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

كمستثمر أو محلل ، فإن حاسبة Vodafone Group Public Limited Company (VOD) DCF هي موردك للتقييم الدقيق. مع بيانات حقيقية من Vodafone ، يمكنك ضبط التنبؤات ومراقبة التأثيرات على الفور.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2021
AY2
2022
AY3
2023
AY4
2024
AY5
2025
FY1
2026
FY2
2027
FY3
2028
FY4
2029
FY5
2030
Revenue 50,930.0 52,988.9 53,135.4 42,685.3 43,535.1 42,081.3 40,676.1 39,317.8 38,004.9 36,735.8
Revenue Growth, % 0 4.04 0.27644 -19.67 1.99 -3.34 -3.34 -3.34 -3.34 -3.34
EBITDA 15,815.3 15,113.1 13,680.9 17,184.8 13,501.8 13,179.4 12,739.3 12,313.9 11,902.7 11,505.2
EBITDA, % 31.05 28.52 25.75 40.26 31.01 31.32 31.32 31.32 31.32 31.32
Depreciation 16,393.1 12,110.3 11,921.9 12,106.8 12,560.2 11,336.1 10,957.5 10,591.6 10,237.9 9,896.1
Depreciation, % 32.19 22.85 22.44 28.36 28.85 26.94 26.94 26.94 26.94 26.94
EBIT -577.8 3,002.9 1,758.9 5,078.0 941.7 1,843.3 1,781.8 1,722.3 1,664.8 1,609.2
EBIT, % -1.13 5.67 3.31 11.9 2.16 4.38 4.38 4.38 4.38 4.38
Total Cash 13,802.9 17,123.2 21,487.4 12,246.3 18,011.3 14,300.7 13,823.1 13,361.5 12,915.4 12,484.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 8,543.6 8,678.4 8,355.2 7,569.3 8,398.2
Account Receivables, % 16.78 16.38 15.72 17.73 19.29
Inventories 785.9 971.9 1,111.4 660.3 717.3 729.1 704.8 681.3 658.5 636.5
Inventories, % 1.54 1.83 2.09 1.55 1.65 1.73 1.73 1.73 1.73 1.73
Accounts Payable 7,834.4 8,518.0 8,834.2 6,525.4 7,157.8 6,717.2 6,492.9 6,276.1 6,066.5 5,863.9
Accounts Payable, % 15.38 16.08 16.63 15.29 16.44 15.96 15.96 15.96 15.96 15.96
Capital Expenditure -6,292.9 -5,286.1 -5,762.7 -7,975.1 -7,787.9 -5,870.3 -5,674.3 -5,484.8 -5,301.6 -5,124.6
Capital Expenditure, % -12.36 -9.98 -10.85 -18.68 -17.89 -13.95 -13.95 -13.95 -13.95 -13.95
Tax Rate, % -182.07 -182.07 -182.07 -182.07 -182.07 -182.07 -182.07 -182.07 -182.07 -182.07
EBITAT -7.8 1,637.2 1,624.7 3,573.4 2,656.2 1,174.6 1,135.4 1,097.5 1,060.9 1,025.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 8,597.3 8,824.1 8,283.8 6,633.2 7,175.0 7,356.5 6,460.1 6,244.4 6,035.9 5,834.3
WACC, % 0.32578 2.51 4.06 3.16 4.38 2.89 2.89 2.89 2.89 2.89
PV UFCF
SUM PV UFCF 29,432.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 5,951
Terminal Value 670,578
Present Terminal Value 581,617
Enterprise Value 611,050
Net Debt 51,226
Equity Value 559,823
Diluted Shares Outstanding, MM 262
Equity Value Per Share 2,136.40

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real VOD financials.
  • Real-World Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on Vodafone’s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Real-Life VOD Data: Pre-filled with Vodafone’s historical financials and future growth projections.
  • Fully Customizable Inputs: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Develop various forecasting scenarios to explore different valuation results.
  • User-Friendly Design: Intuitive, organized, and tailored for both professionals and newcomers.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Vodafone’s pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust assumptions.
  5. Step 5: Analyze the outputs and utilize the results for investment decisions regarding Vodafone Group Public Limited Company (VOD).

Why Choose This Calculator?

  • Comprehensive Tool: Features DCF, WACC, and financial ratio analyses tailored for Vodafone Group (VOD).
  • Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios for Vodafone Group (VOD).
  • Detailed Insights: Automatically computes Vodafone Group's (VOD) intrinsic value and Net Present Value.
  • Preloaded Data: Historical and forecasted data provide reliable starting points for analysis on Vodafone Group (VOD).
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focused on Vodafone Group (VOD).

Who Should Use This Product?

  • Finance Students: Understand telecommunications valuation methods and apply them using real market data.
  • Academics: Integrate industry-specific models into your courses or research projects.
  • Investors: Validate your investment strategies and evaluate valuation scenarios for Vodafone Group Public Limited Company (VOD).
  • Analysts: Enhance your analysis with a ready-to-use, customizable DCF model tailored for telecom companies.
  • Small Business Owners: Discover how major telecom firms like Vodafone are assessed and valued in the market.

What the Template Contains

  • Historical Data: Includes Vodafone’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Vodafone’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Vodafone’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.