EN DE

VEON Ltd (VEON) Fair Value & Analysis

Communication Services · US · Market cap $3.6B

VL VEON Ltd logo VEON Ltd VEON · US
Price$57.10
Fair Value$73.09
Upside+28.0%
Quality55/100
Watch VEON Ltd for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 11.6% net margin
High debt · generates free cash flow
Ranks above peers (10/14)
Moderate moat 62/100
Evidence: High Range $49.35 – $168.81 Share as image

Fair value as of: Jul 21, 2026

From 22 valuation models · updated 20 days ago

Share price +6.2% over the past month.

A solid business, screening 28% undervalued on our models.

What matters now

  • The model range is unusually wide ($49.35 to $168.81). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid quality (55/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$62.72 $6.50 Fair Value $73.09 Apr 2021 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 $6.50 – $62.72 · fair‑value band $49.35 – $168.81 · the $57.10 price screens below the $73.09 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

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

Analysis

VEON Ltd (VEON) currently trades at $57.10, while our model-based Fair Value estimate is $73.09, implying the stock looks roughly 28.0% undervalued today. The Quality Score stands at 55/100 (solid quality), in the Communication Services sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, VEON Ltd generated revenue of $4.6B at a net margin of 11.6%. Revenue grew 17.1% year over year. It earns a return on equity of 36.7%. Net debt stands at $3.4B. Fundamentals as of Jul 21, 2026

Our scenario range runs from $49.35 (bear case) to $168.81 (bull case); at $57.10, the current price sits within 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 11% below its 52-week high and 34% above its 52-week low, currently above its 200-day average. For context, the median of 10 Communication Services peers we cover trades at 32% fair-value upside, at 28%, VEON 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 $5.53 $33.31 $82.54 80
Residual Income $56.19 $83.65 $921.27 76
Rev-Margin DCF $25.74 $83.11 $154.69 74
All 22 models by family
DCF Models
FCF DCF $2.28 $30.86 $86.23 38
Owner Earnings $27.33 $81.01 31
5Y Revenue Exit $25.74 $81.07 $163.98 39
5Y EBITDA Exit $76.12 $166.78 $290.13 41
5Y P/E Exit $17.13 $66.43 $127.05 38
10Y Revenue Exit $12.12 $56.91 $107.82 36
10Y EBITDA Exit $45.78 $111.46 $186.00 37
10Y P/E Exit $10.47 $47.59 $84.93 35
Earnings-Based
Graham-Dodd $53.14 $82.53 $98.78 54
EPV $26.78 $44.32 $59.46 59
Multiples
P/E Multiple $128.95 $171.93 $214.92 63
P/S Multiple $99.64 $132.86 $166.07 58
P/B Multiple $50.79 $67.72 $84.65 55
EV/EBIT $96.53 $156.82 $217.11 53
EV/EBITDA $157.35 $237.91 $318.47 54
EV/Revenue $51.37 $109.53 $167.69 43
Asset-Based
NCAV (Graham) $9.67 $12.96 $19.35 50
Growth DCF
Growth DCF $5.53 $33.31 $82.54 80
Rev-Margin DCF $25.74 $83.11 $154.69 74
Economic Profit
Residual Income $56.19 $83.65 $921.27 76
ROIC Compounder $27.11 $47.20 $69.10 72
Growth Earnings
Growth-Adj P/E $90.90 $129.86 $168.81 68

Widest divergence: Multiples ($132.86) versus Asset-Based ($12.96). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $4.6B
Revenue growth (YoY) +17.1%
Net margin 11.6%
Return on equity 36.7%
Free cash flow $631M FY2025
P/E ratio 6.9
More key figures
Operating margin 25.7%
EPS (TTM) $7.50
EPS growth (YoY) +1.6%
Net debt $3.4B FY2025

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

Quality Score breakdown

Overall quality 55/100

Of which business quality 53 · Market factors (momentum, volatility) 40

Profitability 58
Margins and returns on capital today
Quality Growth 51
Are margins and returns improving?
Cashflow 70
Earnings quality: real cash, not paper profit
Fin. Strength 17
Balance sheet, leverage, solvency risk
Investment 40
Disciplined investing over empire-building
Low Volatility 20
Calm price path (market factor)
Momentum 46
Price trend over the last 3–12 months (market factor)
52W Momentum 53
Distance to the 52-week high (market factor)
Net Issuance 83
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

VEON Ltd. provides telecommunications and digital services in Pakistan, Ukraine, Kazakhstan, Bangladesh, and Uzbekistan.

Full company description

VEON Ltd. provides telecommunications and digital services in Pakistan, Ukraine, Kazakhstan, Bangladesh, and Uzbekistan. The company offers mobile telecommunications services under prepaid and postpaid subscriptions, including value-added and call completion services, national and international roaming services, wireless Internet access, mobile financial services, and mobile bundles; fixed-line telecommunications using fiber optic networks; cross-border transmission services; prepaid scratch cards and electronic recharge options; mobile services on 2G, 3G, and 4G/LTE networks; cloud solutions, including consumer storage apps; local, long-distance, and international voice services; and customer support through contact centers. It also provides FikrFree, a digital insurance marketplace; Tamasha, a video streaming app; ROX, a digital lifestyle brand; Garaj, a cloud platform; ApnaClinic and Helsi digital healthcare platforms; SIMOSA, ZARR, and RYZE lifestyle platforms; Kyivstar TV, a media streaming service; My Kyivstar, a self-service application; Uklon, a ride-hailing and delivery platform; Adwisor, an adtech platform; Simply, a mobile-only neobank; BeeTV, an entertainment platform; Hitter and riitm music streaming platforms; MyBL, Janymda, and Hambi super-apps; AI tutor, an AI-powered learning assistant; Toffee, an infotainment platform; BCloud, a digital infrastructure solution; Beepul, a financial services solution; KINOM, a digital entertainment platform; BeeMarket, an electronics and home appliance marketplace; Hambi Davo, a suite of digital health services; and OQ, a digital platform. The company distributes its products and services through a direct sales force, franchises, third-party retailers, distributors, supermarkets, stores, chains, online, offices, and other channels. The company was formerly known as VimpelCom Ltd. and changed its name to VEON Ltd. in March 2017. VEON Ltd. was founded in 1992 and is headquartered in Dubai, the United Arab Emirates.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

VEON Ltd reported revenue of $4.5B in FY2025 versus $3.9B in FY2021, a compound +3.8%/yr. Reported net income was $541M in FY2025, compounding −5.3%/yr from FY2021.

Growth Quality 79/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$4.5B
Latest YoY
+11.8%
Avg. growth/yr (3Y)
+6.0%
Avg. growth/yr (5Y)
+5.1%
Avg. growth/yr (25Y)
+11.8%
Revenue +3.8%/yr
FY21 $3.9B
FY22 $3.8B
FY23 $3.8B
FY24 $4.0B
FY25 $4.5B
Net income −5.3%/yr
FY21 $674M
FY22 $737M
FY23 −$162M
FY24 $415M
FY25 $541M

Watch VEON: get an alert when its fair value changes →

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). "VEON Ltd Fair Value". https://www.fairvalue-calculator.com/stock/VEON

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

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 55 · Above median
Fair Value upside +28% · Above median
Return on equity (TTM) 37% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 12% · Above median
Operating margin (TTM) 26% · Top 25%
Revenue growth 17% · Top 25%
Debt / equity 5.65× · Higher than 75% of peers

Valuation Multiples vs Telecom Services median · lower = cheaper

P/E (TTM) 6.9× · Cheaper than 75% of peers
P/B 2.67× · Pricier than median
P/S (TTM) 0.78× · Cheaper than median
P/FCF 5.7× · Pricier than median
EV/EBITDA 5.2× · Cheaper than median
PEG 2.23× · Pricier 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 71 · sector 30
FUTURE 86 · sector 15
PAST 100 · sector 28
HEALTH 0 · sector 89
DIVIDEND 0 · sector 72

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%
Telefónica, S.A TEFN 75.67 MXN 111.01 MXN +47%

Compare VEON Ltd 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 VEON Ltd (VEON) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of $73.09 versus a price of $57.10, about +28% (undervalued).
What is the fair value of VEON?
Our model-based fair value for VEON Ltd is $73.09 (as of Jul 21, 2026), built from audited fundamentals. The current price is $57.10.
What is the quality score of VEON?
VEON Ltd has a Quality Score of 55/100. 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 VEON Ltd (VEON)?
VEON Ltd reported trailing-twelve-month revenue of about $4.6B (latest available figure, as of Jul 21, 2026).
What is the net profit margin of VEON?
The net profit margin of VEON Ltd is about 11.6%, meaning it keeps roughly 11.6% 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 VEON Ltd 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.