Valuation Deutsche Telekom AG

Stocks

Real-time Estimate Tradegate Other stock markets 05:27:53 16/06/2026 pm IST			5-day change	1st Jan Change
27.92 ^EUR	+0.23%		+0.54%	+0.98%

15/06	Mobile Communications: Dispute Over Heavy Users Moves to ECJ	DP
15/06	Router Manufacturers Demand Oversight of Imported Devices	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	77,318	92,667	1,08,156	1,41,518	1,31,476	1,34,098	-	-
Change	-	19.85%	16.71%	30.85%	-7.1%	1.99%	-	-
Enterprise Value (EV) ¹	2,09,460	2,35,092	2,40,435	2,78,845	2,63,994	2,65,136	2,82,801	2,90,530
Change	-	12.24%	2.27%	15.98%	-5.33%	0.43%	6.66%	2.73%
P/E Ratio	18.7x	11.6x	6.09x	12.7x	14x	13.9x	12.4x	10.8x
PBR	1.9x	1.91x	1.9x	2.24x	-	2.03x	1.93x	1.81x
PEG	-	0.1x	0x	-0.3x	-1.1x	7.65x	1x	0.8x
Capitalization / Revenue	0.71x	0.81x	0.97x	1.22x	1.1x	1.1x	1.06x	1.03x
EV / Revenue	1.93x	2.05x	2.15x	2.41x	2.22x	2.17x	2.24x	2.22x
EV / EBITDA	5.61x	5.85x	5.94x	6.48x	5.97x	5.69x	5.68x	5.55x
EV / EBIT	12.5x	11x	10.3x	10.8x	10.6x	9.63x	8.98x	8.69x
EV / FCF	23.8x	20.4x	14.9x	14.6x	13.5x	14.6x	14.3x	13.4x
FCF Yield	4.21%	4.89%	6.71%	6.87%	7.4%	6.85%	6.98%	7.49%
Dividend per Share ²	0.64	0.7	0.77	0.9	1	1.129	1.272	1.415
Rate of return	3.93%	3.76%	3.54%	3.12%	3.62%	4.05%	4.57%	5.08%
EPS ²	0.87	1.612	3.57	2.27	1.97	2.006	2.246	2.569
Distribution rate	73.6%	43.4%	21.6%	39.6%	50.8%	56.3%	56.6%	55.1%
Net sales ¹	1,08,794	1,14,413	1,11,985	1,15,769	1,19,081	1,22,407	1,26,453	1,30,715
EBITDA ¹	37,330	40,208	40,497	43,021	44,244	46,580	49,746	52,326
EBIT ¹	16,749	21,330	23,277	25,853	24,822	27,545	31,496	33,435
Net income ¹	4,176	8,001	17,788	11,209	9,609	9,814	10,820	12,269
Net Debt ¹	1,32,142	1,42,425	1,32,279	1,37,327	1,32,518	1,31,038	1,48,703	1,56,432
Reference price ²	16.30	18.64	21.75	28.89	27.66	27.85	27.85	27.85
Nbr of stocks (in thousands)	47,43,456	49,71,941	49,72,701	48,98,512	47,53,303	48,15,013	-	-
Announcement Date	24/02/22	23/02/23	23/02/24	26/02/25	26/02/26	-	-	-

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.($)
DEUTSCHE TELEKOM AG	13.88x	2.17x	5.71x	4.05%	16TCr
CHINA MOBILE LIMITED	11.65x	1.36x	4.23x	6.88%	23TCr
VERIZON COMMUNICATIONS, INC.	9.81x	2.47x	6.61x	6%	20TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.17x	2.06x	5.18x	2.36%	8.16TCr
CHINA TELECOM CORPORATION LIMITED	12.45x	0.84x	3.12x	6.38%	7.8TCr
NTT, INC.	11.56x	1.68x	6.9x	3.63%	7.45TCr
SAUDI TELECOM COMPANY	15.79x	2.75x	8.61x	5.01%	5.86TCr
ORANGE	17.25x	1.93x	6.02x	4.49%	5.41TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	16.26x	5.24x	19.01x	4.42%	5.46TCr
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	13.83x	2.55x	5.86x	4.89%	4.49TCr
Average	13.56x	2.30x	7.12x	4.81%	10.28TCr
Weighted average by Cap.	12.68x	2.10x	6.29x	5.2%