Valuation Orange Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 05:14:20 02/10/26 am AEST			5-day change	1st Jan Change
13.80 ^EUR	+1.34%		-1.99%	-2.62%

06:48pm	Berenberg sees new wave of telecom consolidation, raises Telenor and cuts Tele2	FW
23/09	AMS and Valeo lifted by brokers, Muse keeps the pressure on Orange

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	36,717	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	-2.74%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	76,461	75,541	73,608
Change	-	1.87%	8.89%	-11.63%	25.38%	26.85%	-1.2%	-2.56%
P/E	-	12.7x	12.1x	11.7x	101x	10.3x	11.8x	10.6x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.19x	1.12x	1.08x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	-0.9x	1x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	0.81x	0.75x	0.73x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.69x	1.54x	1.47x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.23x	4.74x	4.47x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	12.5x	11x	10.3x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	17.8x	15.4x	13.9x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	5.63%	6.5%	7.2%
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%	5.74%	5.98%	6.21%
EPS ²	-	0.73	0.85	0.82	0.14	1.334	1.164	1.287
Distribution rate	-	95.9%	82.4%	87.8%	536%	59%	70.4%	66.1%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	45,269	49,178	50,034
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,625	15,949	16,472
EBIT ¹	7,969	5,943	5,610	5,489	4,568	6,112	6,894	7,151
Net income ¹	233	2,146	2,440	2,350	538	3,770	3,113	3,518
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	39,744	38,824	36,891
Reference price ²	9.41	9.28	10.30	9.63	14.20	13.70	13.70	13.70
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHINA MOBILE LIMITED	11.09x	1.31x	4.17x	6.98%	223B
VERIZON COMMUNICATIONS, INC.	10.14x	2.46x	6.51x	6.15%	191B
DEUTSCHE TELEKOM AG	12.57x	2.11x	5.45x	4.32%	142B
NTT, INC.	13.44x	1.85x	8.05x	3.12%	88.91B
CHINA TELECOM CORPORATION LIMITED	11.81x	0.9x	3.37x	6.47%	80.63B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.41x	1.76x	4.45x	2.87%	63.98B
SAUDI TELECOM COMPANY	14.82x	2.64x	8.24x	5.17%	56.83B
SINGAPORE TELECOMMUNICATIONS LIMITED	22.87x	5.26x	19.2x	4.78%	54.33B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.82x	2.74x	6.13x	4.38%	51.28B
Average	13.66x	2.34x	7.28x	4.91%	105.79B
Weighted average by Cap.	12.52x	2.09x	6.35x	5.36%