Valuation Orange Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 05:46:09 08/08/26 am AEST			5-day change	1st Jan Change
16.44 ^EUR	+1.05%		-0.84%	+16.44%

06/08	World Cup soccer gives Telekom a boost, share buyback expanded	RE
29/07	Orange and Morrison want to create a data center JV in France

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	43,734	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	15.84%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	80,542	80,391	78,305
Change	-	1.87%	8.89%	-11.63%	25.38%	33.62%	-0.19%	-2.59%
P/E	-	12.7x	12.1x	11.7x	101x	13.2x	14.2x	13x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.44x	1.34x	1.3x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	-2.07x	1.36x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	0.97x	0.89x	0.88x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.78x	1.64x	1.57x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.46x	4.97x	4.69x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	13.1x	11.7x	11x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	19.9x	16.1x	14.6x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	5.02%	6.2%	6.84%
Dividend per Share ²	0.7	0.7	0.7	0.72	0.75	0.7882	0.8196	0.8513
Rate of return	7.44%	7.54%	6.79%	7.48%	5.28%	4.79%	4.98%	5.17%
EPS ²	-	0.73	0.85	0.82	0.14	1.244	1.159	1.269
Distribution rate	-	95.9%	82.4%	87.8%	536%	63.4%	70.7%	67.1%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	45,135	49,081	49,933
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,755	16,179	16,713
EBIT ¹	7,969	5,943	5,610	5,489	4,568	6,130	6,898	7,104
Net income ¹	233	2,146	2,440	2,350	538	3,480	3,079	3,518
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	36,809	36,657	34,572
Reference price ²	9.41	9.28	10.30	9.63	14.20	16.46	16.46	16.46
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	11.44x	1.35x	4.34x	6.76%	230B
VERIZON COMMUNICATIONS, INC.	10.36x	2.5x	6.61x	6%	196B
DEUTSCHE TELEKOM AG	13.96x	2.18x	5.62x	3.88%	161B
NTT, INC.	12.66x	1.83x	7.95x	3.4%	81.84B
CHINA TELECOM CORPORATION LIMITED	11.6x	0.87x	3.24x	6.77%	79.05B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.76x	1.89x	4.78x	2.7%	71.51B
SAUDI TELECOM COMPANY	15.33x	2.72x	8.54x	5.09%	57.68B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.14x	5.21x	18.5x	4.65%	54.9B
ORANGE	13.23x	1.78x	5.46x	4.79%	50.56B
Average	13.72x	2.26x	7.23x	4.89%	109.08B
Weighted average by Cap.	12.75x	2.07x	6.34x	5.24%