Valuation Orange London S.E.

Stocks

Market Closed - London S.E. Other stock markets 01:30:00 13/06/26 am AEST			After hours 02:33:44 am
17.78 ^EUR	+0.11%		17.80	+0.12%

01:57pm	Moody's Affirms Orange SA Rating Following SFR Acquisition Memorandum	MT
10/06	Global markets live: Apple, Intel, GE Aerospace, Airbus…

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	47,229	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	25.1%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	86,996	85,864	83,915
Change	-	1.87%	8.89%	-11.63%	25.38%	44.32%	-1.3%	-2.27%
P/E Ratio	-	12.7x	12.1x	11.7x	101x	17.5x	15.6x	14.3x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.51x	1.43x	1.37x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	1.3x	1.62x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	1.06x	0.96x	0.95x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.95x	1.75x	1.68x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	6.06x	5.3x	5x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	14.2x	12.5x	11.7x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	20.7x	17.5x	15.7x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	4.82%	5.7%	6.36%
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%	4.43%	4.61%	4.79%
EPS ²	-	0.73	0.85	0.82	0.14	1.016	1.141	1.242
Distribution rate	-	95.9%	82.4%	87.8%	536%	77.5%	71.8%	68.5%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	44,679	49,035	49,926
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,360	16,213	16,798
EBIT ¹	7,969	5,943	5,610	5,489	4,568	6,141	6,885	7,190
Net income ¹	233	2,146	2,440	2,350	538	2,738	3,094	3,385
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	39,767	38,636	36,686
Reference price ²	9.41	9.28	10.30	9.63	14.20	17.76	17.76	17.76
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.($)
CHINA MOBILE LIMITED	11.66x	1.37x	4.24x	6.87%	230B
VERIZON COMMUNICATIONS, INC.	9.76x	2.46x	6.6x	6.02%	196B
DEUTSCHE TELEKOM AG	13.83x	2.16x	5.68x	4.08%	154B
CHINA TELECOM CORPORATION LIMITED	12.82x	0.87x	3.24x	6.19%	80.36B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.35x	2.09x	5.26x	2.31%	82.44B
NTT, INC.	11.88x	1.7x	7x	3.53%	76.46B
SAUDI TELECOM COMPANY	15.87x	2.76x	8.65x	4.98%	58.94B
SINGAPORE TELECOMMUNICATIONS LIMITED	16.18x	5.22x	18.92x	4.44%	54.11B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	13.62x	2.52x	5.79x	4.97%	44.23B
Average	13.22x	2.35x	7.26x	4.82%	108.47B
Weighted average by Cap.	12.47x	2.11x	6.31x	5.22%