Vodafone Group Public Limited Company
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
197.7% vs price
Base Case (Median)
592.5% vs price
Bull Case (75th pct.)
1273.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $426.96 | 2535.5% | High (40%) |
| EV/EBITDA | $69.92 | 331.6% | Medium (20%) |
| EV/FCF | $154.43 | 853.2% | Medium (20%) |
| Earnings Power Value | $-16.91 | -204.4% | Medium (50%) |
Based on 4 out of 8 methods, VOD appears undervalued at the current price of $16.20. The base case fair value of $112.18 implies 592.5% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.