Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Telecom
/
VEON
VEON
VEON
VEON Unlocks Value with Kyivstar Spin-Off
YI
yiannisz
Not Invested
Community Contributor
Published
06 Jun 25
Updated
23 Jul 25
2
Set Fair Value
3
votes
2
Share
yiannisz
's Fair Value
US$70.00
30.7% undervalued
intrinsic discount
23 Jul
US$48.52
Loading
1Y
81.3%
7D
-13.3%
Author's Valuation
US$70.0
30.7% undervalued
intrinsic discount
yiannisz's Fair Value
View Valuation
Narrative
Updates
1
Shared on
23 Jul 25
Kyivstar Spin-Off
Read more
0
votes
Share
Valuator
Company Info
Notes
yiannisz
's
Fair Value
US$70.0
30.7% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-3b
18b
2014
2017
2020
2023
2025
2026
2029
2030
Revenue US$8.1b
Earnings US$909.6m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
5.93%
Wireless Telecom revenue growth rate
0.10%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.06%
Calculation
US$909.64m
Earnings '30
x
7.93x
PE Ratio '30
=
US$7.21b
Market Cap '30
US$7.21b
Market Cap '30
/
70.82m
No. shares '30
=
US$101.85
Share Price '30
US$101.85
Share Price '30
Discounted to 2025 @ 7.97% p.a.
=
US$69.42
Fair Value '25
