Valuation Deutsche Telekom AG

Equities

Market Closed - Xetra Other stock markets 03:37:59 14/03/26 am AEDT			After hours 04:06:58 am
33.33 ^EUR	+1.62%		33.28	-0.17%

13/03	Deutsche Telekom CEO: EU tech held back by antitrust rules	RE
12/03	Spain's mobile phone tower group Cellnex expects industry consolidation to slow	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	77,318	92,667	108,156	141,518	131,476	158,283	-	-
Change	-	19.85%	16.71%	30.85%	-7.1%	20.39%	-	-
Enterprise Value (EV) ¹	209,460	235,092	240,435	278,845	131,476	289,093	283,537	303,281
Change	-	12.24%	2.27%	15.98%	-52.85%	119.88%	-1.92%	6.96%
P/E ratio	18.7x	11.6x	6.09x	12.7x	14x	16.2x	14.9x	13.3x
PBR	1.9x	1.91x	1.9x	2.24x	-	2.1x	2.2x	2.23x
PEG	-	0.1x	0x	-0.3x	-1.1x	6.3x	1.61x	1.2x
Capitalization / Revenue	0.71x	0.81x	0.97x	1.22x	1.1x	1.29x	1.26x	1.2x
EV / Revenue	1.93x	2.05x	2.15x	2.41x	1.1x	2.35x	2.25x	2.3x
EV / EBITDA	5.61x	5.85x	5.94x	6.48x	2.97x	5.47x	5.04x	5.09x
EV / EBIT	12.5x	11x	10.3x	10.8x	5.3x	10.8x	9.25x	9.31x
EV / FCF	23.8x	20.4x	14.9x	14.6x	-	14.6x	13.2x	14x
FCF Yield	4.21%	4.89%	6.71%	6.87%	-	6.85%	7.59%	7.16%
Dividend per Share ²	0.64	0.7	0.77	0.9	-	1.127	1.273	1.453
Rate of return	3.93%	3.76%	3.54%	3.12%	-	3.44%	3.88%	4.43%
EPS ²	0.87	1.612	3.57	2.27	1.97	2.021	2.207	2.459
Distribution rate	73.6%	43.4%	21.6%	39.6%	-	55.8%	57.7%	59.1%
Net sales ¹	108,794	114,413	111,985	115,769	119,081	122,812	125,925	131,961
EBITDA ¹	37,330	40,208	40,497	43,021	44,244	52,839	56,265	59,632
EBIT ¹	16,749	21,330	23,277	25,853	24,822	26,692	30,649	32,582
Net income ¹	4,176	8,001	17,788	11,209	9,609	9,367	10,817	11,687
Net Debt ¹	132,142	142,425	132,279	137,327	-	130,810	125,254	144,998
Reference price ²	16.30	18.64	21.75	28.89	27.66	32.80	32.80	32.80
Nbr of stocks (in thousands)	4,743,456	4,971,941	4,972,701	4,898,512	4,753,303	4,825,716	-	-
Announcement Date	24/2/22	23/2/23	23/2/24	26/2/25	26/2/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DEUTSCHE TELEKOM AG	16.23x	2.37x	6.23x	3.44%	182B
CHINA MOBILE LIMITED	10.5x	1.26x	3.91x	7.14%	222B
VERIZON COMMUNICATIONS, INC.	10.43x	2.54x	6.89x	5.55%	214B
NTT, INC.	12.34x	1.72x	7.15x	3.41%	79.62B
CHINA TELECOM CORPORATION LIMITED	11.62x	0.81x	2.95x	6.36%	76.69B
AMÉRICA MÓVIL, S.A.B. DE C.V.	14.26x	2.01x	5.07x	2.53%	69.46B
SINGAPORE TELECOMMUNICATIONS LIMITED	29.61x	6.14x	22.19x	3.67%	64.31B
SAUDI TELECOM COMPANY	14.88x	2.51x	7.99x	5.22%	56.25B
ORANGE	32.73x	1.82x	6.07x	4.46%	52.63B
SWISSCOM AG	26.82x	3.59x	7.94x	3.8%	46.92B
Average	17.94x	2.48x	7.64x	4.56%	106.4B
Weighted average by Cap.	15.14x	2.25x	6.76x	4.96%