Valuation Orange Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 05:19:29 12/08/26 am AEST			5-day change	1st Jan Change
16.11 ^EUR	+0.17%		+16.21%	+16.21%

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	42,857	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	13.52%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	79,665	79,514	77,428
Change	-	1.87%	8.89%	-11.63%	25.38%	32.16%	-0.19%	-2.62%
P/E	-	12.7x	12.1x	11.7x	101x	12.4x	14.2x	12.5x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.41x	1.31x	1.27x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	-1.1x	0.9x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	0.95x	0.87x	0.86x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.77x	1.62x	1.55x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.4x	4.91x	4.63x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	13x	11.5x	10.9x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	16.8x	14.7x	13.3x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	5.94%	6.8%	7.52%
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%	4.89%	5.08%	5.28%
EPS ²	-	0.73	0.85	0.82	0.14	1.302	1.133	1.29
Distribution rate	-	95.9%	82.4%	87.8%	536%	60.5%	72.3%	66%
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	16.12	16.12	16.12
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	11.46x	1.36x	4.2x	6.75%	230B
VERIZON COMMUNICATIONS, INC.	10.35x	2.5x	6.61x	6%	195B
DEUTSCHE TELEKOM AG	13.56x	2.15x	5.51x	4.01%	156B
NTT, INC.	12.74x	1.84x	8.03x	3.37%	81.93B
CHINA TELECOM CORPORATION LIMITED	11.59x	0.88x	3.29x	6.78%	80.09B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.79x	1.89x	4.78x	2.69%	71.72B
SAUDI TELECOM COMPANY	15.37x	2.73x	8.57x	5.07%	57.84B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.14x	5.21x	19.03x	4.65%	54.84B
ORANGE	12.38x	1.77x	5.4x	4.89%	49.51B
Average	13.60x	2.26x	7.27x	4.91%	108.59B
Weighted average by Cap.	12.65x	2.07x	6.33x	5.27%