Vodafone Group

Rising European Compliance Costs Will Erode Legacy Services

AnalystLowTarget

Not Invested

Consensus Narrative from 17 Analysts

Published

10 Jun 25

Updated

20 Aug 25

AnalystLowTarget's Fair Value

UK£0.60

47.5% overvalued

20 Aug

UK£0.88

18.0%

1.2%

18.0%

1.2%

Author's Valuation

UK£0.6

47.5% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

UK£0.6

47.5% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

1.00%

Wireless Telecom revenue growth rate

0.10%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.83%

Calculation

€1.55b

Earnings '28

11.37x

PE Ratio '28

€17.62b

Market Cap '28

€17.62b

Market Cap '28

20.37b

No. shares '28

€0.87

Share Price '28

€0.87 Share Price '28

Discounted to 2025 @ 8.89% p.a.

€0.67

Fair Value '25

€0.67 Fair Value '25

Converted to GBP @ 0.8663 EUR/GBP Exchange Rate

UK£0.58

Fair Value '25