EN DE

Telefónica Deutschland Holding (TELDF) Fair Value & Analysis

Communication Services · US · Market cap $6.9B

TD Telefónica Deutschland Holding logo Telefónica Deutschland Holding TELDF · US
Price$2.26
Fair Value$1.42
Upside-37.3%
Quality47/100
Watch Telefónica Deutschland Holding for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 2.0% net margin
Low debt · generates free cash flow
Trails peers (5/13)
Narrow moat 28/100
Evidence: High Range $1.06 – $1.76 Share as image

Fair value as of: Jul 21, 2026

From 24 valuation models · updated 20 days ago

Fair value updated Jul 21, 2026, revised from $1.41 to $1.42 (+0.7%) since Jun 24, 2026.

Below-average quality, and screening another 37% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($1.76). The favourable scenario is already priced in.
  • Solid but not exceptional quality (47/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$2.91 $1.21 Fair Value $1.42 Sep 2015 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

60‑month range $1.21 – $2.91 · fair‑value band $1.06 – $1.76 · the $2.26 price screens above the $1.42 fair value. Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Telefónica Deutschland Holding (TELDF) currently trades at $2.26, while our model-based Fair Value estimate is $1.42, implying the stock looks roughly 37.3% overvalued today. The Quality Score stands at 47/100 (below-average quality), in the Communication Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Telefónica Deutschland Holding generated revenue of $8.4B at a net margin of 2.0%. Revenue grew 4.8% year over year. It earns a return on equity of 3.1%. Net debt stands at $6.2B. Fundamentals as of Jul 21, 2026

Our scenario range runs from $1.06 (bear case) to $1.76 (bull case); at $2.26, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 18% below its 52-week high and 20% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at 32% fair-value upside, at -37%, TELDF screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $3.29 $4.35 $6.07 80
Residual Income $1.34 $1.31 $1.11 76
Rev-Margin DCF $1.66 $2.14 $2.75 74
All 24 models by family
DCF Models
FCF DCF $3.18 $4.28 $6.20 38
Owner Earnings $3.99 $5.36 $7.76 31
5Y Revenue Exit $1.66 $2.07 $2.64 39
5Y EBITDA Exit $5.07 $7.89 $11.51 41
5Y P/E Exit $1.69 $2.12 $2.62 38
10Y Revenue Exit $2.22 $2.66 $3.13 36
10Y EBITDA Exit $4.29 $6.43 $8.92 37
10Y P/E Exit $2.26 $2.69 $3.12 35
Earnings-Based
Graham-Dodd $0.3800 $0.6800 $0.8300 54
EPV $0.6800 $0.8000 $0.8900 59
Dividend Discount
Gordon GGM $1.58 $2.02 $2.46 70
DDM Multi-Stage $1.58 $2.12 $2.74 61
Multiples
P/E Multiple $0.9300 $1.23 $1.54 63
P/S Multiple $0.7200 $0.9500 $1.19 58
P/B Multiple $0.7200 $0.9500 $1.19 55
EV/EBIT $1.02 $1.38 $1.74 53
EV/EBITDA $7.25 $9.68 $12.12 54
EV/Revenue $0.7600 $1.11 $1.46 43
Asset-Based
NCAV (Graham) $0.9300 $1.24 $1.86 50
Growth DCF
Growth DCF $3.29 $4.35 $6.07 80
Rev-Margin DCF $1.66 $2.14 $2.75 74
Economic Profit
Residual Income $1.34 $1.31 $1.11 76
ROIC Compounder $0.6800 $0.8000 $0.8900 72
Growth Earnings
Growth-Adj P/E $0.6500 $0.9300 $1.21 68

Widest divergence: DCF Models ($2.69) versus Earnings-Based ($0.6800). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $8.4B
Revenue growth (YoY) +4.8%
Net margin 2.0%
Return on equity 3.1%
Free cash flow $994M FY2025
P/E ratio 32.3
More key figures
Operating margin 5.1%
EPS (TTM) $0.0700
EPS growth (YoY) +13.4%
Net debt $6.2B FY2025

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 47/100

Of which business quality 47 · Market factors (momentum, volatility) 38

Profitability 21
Margins and returns on capital today
Quality Growth 18
Are margins and returns improving?
Cashflow 66
Earnings quality: real cash, not paper profit
Fin. Strength 31
Balance sheet, leverage, solvency risk
Investment 79
Disciplined investing over empire-building
Low Volatility 61
Calm price path (market factor)
Momentum 27
Price trend over the last 3–12 months (market factor)
52W Momentum 30
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Telefónica Deutschland Holding AG, together with its subsidiaries, provides integrated telecommunication services to private and business customers in Germany.

Full company description

Telefónica Deutschland Holding AG, together with its subsidiaries, provides integrated telecommunication services to private and business customers in Germany. It offers fiber-to-the-home lines; broadband services, consisting of very high data rate digital subscriber line, cable, fiber, and fixed mobile substitution services; and machine to machine communication services. The company also provides digital services in the fields of Internet of Things, as well as O2 Tv, O2 online protection, and O2 cloud. In addition, it provides access to infrastructure and services for its wholesale partners. Further, the company provides its products and services through a network of independently operated franchise and premium partner shops, and online and telesales channels, as well as indirect selling channels, such as partnerships and co-operations with retailers. It markets its products and services under the O2, Blau, AY YILDIZ, Ortel Mobile, and Telefonica brand names. The company was formerly known as Telefónica Germany Verwaltungs GmbH and changed its name to Telefónica Deutschland Holding AG in September 2012. The company was founded in 1995 and is based in Munich, Germany. Telefónica Deutschland Holding AG is a subsidiary of Telefonica Germany Holdings Limited.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Telefónica Deutschland Holding reported revenue of $8.2B in FY2025 versus $7.9B in FY2021, a compound +0.8%/yr. Reported net income was $167M in FY2025, compounding −5.7%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
$8.2B
Latest YoY
−3.8%
Avg. growth/yr (3Y)
−0.8%
Avg. growth/yr (5Y)
+1.6%
Avg. growth/yr (14Y)
+3.5%
Revenue +0.8%/yr
FY21 $7.9B
FY22 $8.4B
FY23 $8.8B
FY24 $8.5B
FY25 $8.2B
Net income −5.7%/yr
FY21 $211M
FY22 $232M
FY23 $273M
FY24 $336M
FY25 $167M

TELDF screens 37% overvalued. Compare with China Mobile Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Telefónica Deutschland Holding Fair Value". https://www.fairvalue-calculator.com/stock/TELDF

Peer Group

Telecom Services · 252 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 47 · Below median
Fair Value upside −37% · Below median
Return on equity (TTM) 3% · Below median
Return on assets 1% · Below median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 5% · Below median
Revenue growth 5% · Above median
Debt / equity 0.07× · Lower than median

Valuation Multiples vs Telecom Services median · lower = cheaper

P/E (TTM) 32.3× · Pricier than median
P/B 1.25× · Cheaper than median
P/S (TTM) 0.82× · Cheaper than median
P/FCF 6.9× · Pricier than median
EV/EBITDA 5.1× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 30
FUTURE 24 · sector 15
PAST 12 · sector 28
HEALTH 97 · sector 89
DIVIDEND 0 · sector 72

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Telecom Services stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
China Mobile Limited 600941 ¥89.98 ¥109.88 +22%
T-Mobile US, Inc TMUS $187.61 $172.67 -8%
Bharti Airtel Limited BHARTIARTL ₹1,922 ₹941.55 -51%
China Telecom Corporation 601728 ¥6.01 ¥8.36 +39%
América Móvil, S.A. AMXB 23.07 MXN 30.35 MXN +32%
Vodafone Group VODN 259.50 MXN 507.27 MXN +95%
Advanced Info Service Public Company ADVANC 379.00 THB 286.77 THB -24%
Chunghwa Telecom Co 2412 133.50 TWD 100.00 TWD -25%
China Unicom (Hong Kong) Limited 0762 HK$6.50 HK$13.03 +100%
TLKM TLKM 2,530 IDR 3,898 IDR +54%

Compare Telefónica Deutschland Holding with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Telefónica Deutschland Holding (TELDF) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of $1.42 versus a price of $2.26, about −37% (overvalued).
What is the fair value of TELDF?
Our model-based fair value for Telefónica Deutschland Holding is $1.42 (as of Jul 21, 2026), built from audited fundamentals. The current price is $2.26.
What is the quality score of TELDF?
Telefónica Deutschland Holding has a Quality Score of 47/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Telefónica Deutschland Holding (TELDF)?
Telefónica Deutschland Holding reported trailing-twelve-month revenue of about $8.4B (latest available figure, as of Jul 21, 2026).
What is the net profit margin of TELDF?
The net profit margin of Telefónica Deutschland Holding is about 2.0%, meaning it keeps roughly 2.0% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Telefónica Deutschland Holding and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.