Valuation Orange

Equities

Market Closed - Euronext Paris Other stock markets 10:25:00 16/01/2026 pm IST			5-day change	1st Jan Change
14.77 ^EUR	+1.10%		+4.05%	+4.01%

16/01	Orange Rises Sharply as Deutsche Bank Raises Price Target
13/01	Orange Jordan Expands Local Fiber Network	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	25,874	24,775	24,661	27,400	25,593	39,268	39,268	-
Change	-	-4.25%	-0.46%	11.11%	-6.6%	53.43%	0%	-
Enterprise Value (EV) ¹	49,363	49,044	49,959	54,402	48,075	67,384	69,478	68,739
Change	-	-0.65%	1.87%	8.89%	-11.63%	40.17%	3.11%	-1.06%
P/E ratio	5.69x	-	12.7x	12.1x	11.7x	25.9x	12.7x	11.7x
PBR	0.75x	0.77x	0.78x	0.86x	0.81x	1.26x	1.18x	1.13x
PEG	-	-	-	0.7x	-3.32x	-0.9x	0x	1.32x
Capitalization / Revenue	0.61x	0.58x	0.57x	0.62x	0.64x	0.97x	0.96x	0.95x
EV / Revenue	1.17x	1.15x	1.15x	1.23x	1.19x	1.67x	1.69x	1.67x
EV / EBITDA	3.89x	3.9x	3.85x	4.17x	3.97x	5.43x	5.23x	5.08x
EV / EBIT	12x	6.15x	8.41x	9.7x	8.76x	13.2x	11.1x	10.3x
EV / FCF	8.87x	13.7x	12.9x	10.4x	12.8x	20.7x	19.5x	18.2x
FCF Yield	11.3%	7.29%	7.73%	9.63%	7.84%	4.83%	5.12%	5.49%
Dividend per Share ²	0.7	0.7	0.7	0.7	0.72	0.768	0.7858	0.8108
Rate of return	7.19%	7.44%	7.54%	6.79%	7.48%	5.2%	5.32%	5.49%
EPS ²	1.71	-	0.73	0.85	0.82	0.5708	1.164	1.267
Distribution rate	40.9%	-	95.9%	82.4%	87.8%	135%	67.5%	64%
Net sales ¹	42,270	42,522	43,471	44,122	40,260	40,329	41,076	41,194
EBITDA ¹	12,680	12,566	12,963	13,035	12,109	12,410	13,273	13,537
EBIT ¹	4,107	7,969	5,943	5,610	5,489	5,099	6,231	6,685
Net income ¹	4,822	233	2,146	2,440	2,350	1,523	3,088	3,385
Net Debt ¹	23,489	24,269	25,298	27,002	22,482	28,117	30,210	29,471
Reference price ²	9.73	9.41	9.28	10.30	9.63	14.77	14.77	14.77
Nbr of stocks (in thousands)	26,58,157	26,31,971	26,57,122	26,59,182	26,58,153	26,58,600	26,58,600	-
Announcement Date	18/02/21	17/02/22	16/02/23	15/02/24	13/02/25	-	-	-

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	25.88x	1.67x	5.37x	5.2%	4.55TCr
CHINA MOBILE LIMITED	10.77x	1.29x	3.98x	6.88%	23TCr
VERIZON COMMUNICATIONS, INC.	8.59x	2.19x	6.05x	7.02%	16TCr
NTT, INC.	11.95x	1.71x	6.99x	3.4%	8.13TCr
CHINA TELECOM CORPORATION LIMITED	12.21x	0.8x	2.95x	6.03%	7.57TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.51x	1.85x	4.66x	2.88%	6.15TCr
SAUDI TELECOM COMPANY	14.91x	2.74x	8.65x	4.99%	5.89TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	26.62x	5.63x	20.34x	4.14%	5.74TCr
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	11.98x	2.8x	6.35x	4.41%	4.62TCr
SWISSCOM AG	23.68x	3.07x	6.97x	4.28%	3.84TCr
Average	15.91x	2.37x	7.23x	4.92%	8.55TCr
Weighted average by Cap.	13.52x	2.07x	6.38x	5.56%