|
Real-time Estimate
Cboe Europe
07:36:33 28/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 685.75 CHF | -0.25% |
|
+2.54% | +19.20% |
| 20/10 | Italy - Factors to watch on October 20 | RE |
| 20/10 | Inwit, Milan court confirms rejection of Fastweb termination suspension | RE |
Company Valuation: Swisscom AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 26,657 | 26,243 | 26,212 | 26,134 | 29,812 | 35,614 | - | - |
| Change | - | -1.55% | -0.12% | -0.3% | 14.07% | 19.46% | - | - |
| Enterprise Value (EV) 1 | 34,363 | 33,617 | 33,283 | 41,731 | 45,445 | 50,743 | 50,423 | 49,819 |
| Change | - | -2.17% | -0.99% | 25.38% | 8.9% | 11.66% | -0.63% | -1.2% |
| P/E | 14.5x | 16.4x | 15.3x | 16.9x | 23.5x | 25.8x | 23.8x | 21.9x |
| PBR | 2.47x | 2.35x | 2.26x | 2.15x | 2.44x | 2.9x | 2.87x | 2.84x |
| PEG | - | -1.3x | 2.25x | -1.71x | -1.3x | 2.98x | 2.86x | 2.49x |
| Capitalization / Revenue | 2.38x | 2.36x | 2.37x | 2.37x | 1.98x | 2.42x | 2.43x | 2.43x |
| EV / Revenue | 3.07x | 3.03x | 3.01x | 3.78x | 3.02x | 3.45x | 3.44x | 3.4x |
| EV / EBITDA | 7.66x | 7.63x | 7.2x | 9.58x | 6.87x | 7.57x | 7.42x | 7.19x |
| EV / EBIT | 16.6x | 16.5x | 15.1x | 21.4x | 23.6x | 24.4x | 22.6x | 21x |
| EV / FCF | 19.5x | 24.9x | 22.5x | 29x | 31.7x | 32.9x | 33x | 28.2x |
| FCF Yield | 5.12% | 4.01% | 4.45% | 3.44% | 3.15% | 3.04% | 3.03% | 3.55% |
| Dividend per Share 2 | 22 | 22 | 22 | 22 | 22 | 26.95 | 28.21 | 29.11 |
| Rate of return | 4.28% | 4.34% | 4.35% | 4.36% | 3.82% | 3.92% | 4.1% | 4.23% |
| EPS 2 | 35.37 | 30.93 | 33.03 | 29.77 | 24.54 | 26.66 | 28.88 | 31.42 |
| Distribution rate | 62.2% | 71.1% | 66.6% | 73.9% | 89.6% | 101% | 97.7% | 92.6% |
| Net sales 1 | 11,183 | 11,112 | 11,072 | 11,036 | 15,048 | 14,721 | 14,662 | 14,656 |
| EBITDA 1 | 4,484 | 4,406 | 4,622 | 4,355 | 6,617 | 6,706 | 6,796 | 6,932 |
| EBIT 1 | 2,066 | 2,040 | 2,205 | 1,951 | 1,925 | 2,084 | 2,229 | 2,370 |
| Net income 1 | 1,832 | 1,602 | 1,711 | 1,541 | 1,271 | 1,420 | 1,541 | 1,693 |
| Net Debt 1 | 7,706 | 7,374 | 7,071 | 15,597 | 15,633 | 15,130 | 14,809 | 14,205 |
| Reference price 2 | 514.60 | 506.60 | 506.00 | 504.50 | 575.50 | 687.50 | 687.50 | 687.50 |
| Nbr of stocks (in thousands) | 51,802 | 51,802 | 51,802 | 51,802 | 51,802 | 51,802 | - | - |
| Announcement Date | 3/2/22 | 8/2/23 | 7/2/24 | 13/2/25 | 12/2/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.79x | 3.45x | 7.57x | 3.92% | 42.98B | |
| 9.73x | 2.45x | 6.43x | 6.42% | 182B | |
| 12.18x | 2.05x | 5.28x | 4.48% | 134B | |
| 13.58x | 1.87x | 8.13x | 3.07% | 89.74B | |
| 13.34x | 2.01x | 5.06x | 2.47% | 71.97B | |
| 14.33x | 2.59x | 8.07x | 5.35% | 54.94B | |
| 22.05x | 5.09x | 18.57x | 4.94% | 52.11B | |
| 14.47x | 2.7x | 5.97x | 4.41% | 50.81B | |
| 8.89x | 1.67x | 5x | 5.53% | 42.23B | |
| 22.56x | 3x | 7.7x | 4.51% | 38.52B | |
| Average | 15.69x | 2.69x | 7.78x | 4.51% | 75.98B | |
| Weighted average by Cap. | 13.97x | 2.52x | 7.27x | 4.71% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SCMN Stock
- Valuation Swisscom AG
Select your edition
All financial news and data tailored to specific country editions
