Valuation Orange CBOE

Stocks

Market Closed - CBOE 02:30:00 09/10/26 am AEDT			After hours 06:23:14 am
14.23 ^EUR	-0.51%		14.26	+0.21%

02/10	Berenberg: Orange Poised for Cash Flow Growth Amid New Wave of French Consolidation	MT
01/10	Berenberg sees new wave of telecom consolidation, raises Telenor and cuts Tele2	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	24,775	24,661	27,400	25,593	37,752	37,860	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	0.29%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	77,600	76,676	74,739
Change	-	1.87%	8.89%	-11.63%	25.38%	28.74%	-1.19%	-2.53%
P/E	-	12.7x	12.1x	11.7x	101x	10.1x	12.2x	11x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.2x	1.13x	1.1x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	-0.7x	1x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	0.84x	0.77x	0.76x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.71x	1.56x	1.49x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.29x	4.8x	4.53x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	12.6x	11x	10.4x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	18x	15.6x	14.1x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	5.56%	6.41%	7.1%
Dividend per Share ²	0.7	0.7	0.7	0.72	0.75	0.7872	0.8196	0.8513
Rate of return	7.44%	7.54%	6.79%	7.48%	5.28%	5.53%	5.75%	5.98%
EPS ²	-	0.73	0.85	0.82	0.14	1.41	1.168	1.292
Distribution rate	-	95.9%	82.4%	87.8%	536%	55.8%	70.2%	65.9%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	45,341	49,216	50,073
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,656	15,961	16,485
EBIT ¹	7,969	5,943	5,610	5,489	4,568	6,166	6,940	7,176
Net income ¹	233	2,146	2,440	2,350	538	4,010	3,125	3,531
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	39,740	38,816	36,879
Reference price ²	9.41	9.28	10.30	9.63	14.20	14.24	14.24	14.24
Nbr of stocks (in thousands)	2,631,971	2,657,122	2,659,182	2,658,153	2,658,600	2,657,769	-	-
Announcement Date	17/2/22	16/2/23	15/2/24	13/2/25	18/2/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CHINA MOBILE LIMITED	11.02x	1.3x	4.14x	7.02%	222B
VERIZON COMMUNICATIONS, INC.	10.13x	2.46x	6.52x	6.16%	190B
DEUTSCHE TELEKOM AG	12.99x	2.12x	5.46x	4.18%	145B
NTT, INC.	13.43x	1.86x	8.09x	3.11%	88.6B
CHINA TELECOM CORPORATION LIMITED	11.88x	0.89x	3.32x	6.43%	80.71B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.88x	1.83x	4.6x	2.73%	67.16B
SAUDI TELECOM COMPANY	14.92x	2.68x	8.36x	5.13%	57.19B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.11x	5.32x	19.41x	4.71%	54.84B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.68x	2.7x	6.01x	4.42%	50.62B
Average	13.78x	2.35x	7.32x	4.88%	106.27B
Weighted average by Cap.	12.62x	2.10x	6.37x	5.32%