Valuation Orange

Stocks

Market Closed - Euronext Paris 09:25:00 29/09/2026 pm IST			Pre-market 12:18:01 pm
13.73 ^EUR	-1.51%		13.78	+0.36%

23/09	AMS and Valeo lifted by brokers, Muse keeps the pressure on Orange
22/09	French Telco Orange Invests in Health-tech Startup Biolevate	MT

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	36,491	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	-3.34%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	75,329	73,897	71,867
Change	-	1.87%	8.89%	-11.63%	25.38%	24.97%	-1.9%	-2.75%
P/E	-	12.7x	12.1x	11.7x	101x	10.3x	12x	10.7x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.19x	1.12x	1.09x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	-0.8x	0.8x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	0.81x	0.74x	0.73x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.66x	1.5x	1.44x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.1x	4.6x	4.32x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	12.3x	10.7x	10x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	15.9x	14.1x	12.7x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	6.31%	7.11%	7.87%
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%	5.73%	5.97%	6.2%
EPS ²	-	0.73	0.85	0.82	0.14	1.334	1.14	1.287
Distribution rate	-	95.9%	82.4%	87.8%	536%	59%	71.9%	66.1%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	45,269	49,174	50,029
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,779	16,075	16,635
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	3,111	3,516
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	38,838	37,406	35,375
Reference price ²	9.41	9.28	10.30	9.63	14.20	13.73	13.73	13.73
Nbr of stocks (in thousands)	26,31,971	26,57,122	26,59,182	26,58,153	26,58,600	26,57,769	-	-
Announcement Date	17/02/22	16/02/23	15/02/24	13/02/25	18/02/26	-	-	-

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.($)
ORANGE	10.29x	1.66x	5.1x	5.73%	4.13TCr
CHINA MOBILE LIMITED	11.08x	1.31x	4.14x	7.01%	22TCr
VERIZON COMMUNICATIONS, INC.	10.16x	2.47x	6.52x	6.14%	19TCr
DEUTSCHE TELEKOM AG	12.71x	2.09x	5.41x	4.27%	14TCr
NTT, INC.	13.45x	1.84x	8.04x	3.12%	8.85TCr
CHINA TELECOM CORPORATION LIMITED	11.81x	0.9x	3.36x	6.54%	8.05TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.7x	1.79x	4.53x	2.8%	6.55TCr
SAUDI TELECOM COMPANY	14.8x	2.64x	8.24x	5.16%	5.69TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	23.03x	5.24x	19.11x	4.74%	5.46TCr
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.93x	2.76x	6.17x	4.35%	5.17TCr
Average	13.40x	2.27x	7.06x	4.99%	9.97TCr
Weighted average by Cap.	12.48x	2.07x	6.29x	5.37%