Valuation Orange

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 10/07/26 am AEST			After hours 05:59:59 am
15.86 ^EUR	-0.53%		15.86	-0.03%

29/06	BT, Verizon join forces to create $4 billion international joint venture	RE
25/06	French Telco Orange Names New Chief AI Officer	MT

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	42,190	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	11.75%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	80,797	79,746	77,739
Change	-	1.87%	8.89%	-11.63%	25.38%	34.04%	-1.3%	-2.52%
P/E	-	12.7x	12.1x	11.7x	101x	15.4x	14.2x	13x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.37x	1.3x	1.26x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	1.71x	1.36x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	0.94x	0.86x	0.85x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.8x	1.63x	1.56x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.61x	4.98x	4.69x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	13.2x	11.6x	10.8x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	19.2x	16x	14.2x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	5.2%	6.27%	7.02%
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%	4.94%	5.14%	5.34%
EPS ²	-	0.73	0.85	0.82	0.14	1.034	1.12	1.226
Distribution rate	-	95.9%	82.4%	87.8%	536%	76.1%	73.2%	69.4%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	44,926	49,034	49,898
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,394	16,014	16,584
EBIT ¹	7,969	5,943	5,610	5,489	4,568	6,102	6,895	7,196
Net income ¹	233	2,146	2,440	2,350	538	2,607	3,024	3,380
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	38,608	37,556	35,549
Reference price ²	9.41	9.28	10.30	9.63	14.20	15.95	15.95	15.95
Nbr of stocks (in thousands)	2,631,971	2,657,122	2,659,182	2,658,153	2,658,600	2,659,283	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ORANGE	15.24x	1.8x	5.63x	4.94%	48.36B
CHINA MOBILE LIMITED	11.22x	1.3x	4.02x	7.14%	220B
VERIZON COMMUNICATIONS, INC.	8.81x	2.33x	6.25x	6.64%	177B
DEUTSCHE TELEKOM AG	12.73x	2.08x	5.47x	4.42%	140B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.14x	2.05x	5.17x	2.37%	79.1B
NTT, INC.	11.9x	1.74x	7.46x	3.61%	74.86B
CHINA TELECOM CORPORATION LIMITED	11.94x	0.76x	2.83x	6.75%	71.57B
SAUDI TELECOM COMPANY	15.54x	2.7x	8.47x	5.06%	57.88B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.52x	5.31x	19.39x	4.55%	55.15B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.22x	2.6x	5.97x	4.78%	46.17B
Average	13.83x	2.27x	7.06x	5.03%	97.05B
Weighted average by Cap.	12.56x	2.05x	6.22x	5.47%