Valuation Orange London S.E.

Stocks

Market Closed - London S.E. Other stock markets 09:00:00 03/07/2026 pm IST			5-day change	1st Jan Change
15.90 ^EUR	-0.17%		-6.49%	+11.99%

29/06	BT, Verizon join forces to create $4 billion international joint venture	RE
25/06	French Telco Orange Names New Chief AI Officer	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	42,176	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	11.72%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	80,363	79,752	77,749
Change	-	1.87%	8.89%	-11.63%	25.38%	33.32%	-0.76%	-2.51%
P/E	-	12.7x	12.1x	11.7x	101x	16.2x	14.1x	12.9x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.38x	1.31x	1.27x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	1x	1.38x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	0.94x	0.86x	0.85x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.8x	1.63x	1.56x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.62x	4.95x	4.67x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	13.2x	11.6x	10.8x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	19.2x	16.3x	14.6x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	5.22%	6.14%	6.86%
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%	4.96%	5.17%	5.37%
EPS ²	-	0.73	0.85	0.82	0.14	0.9818	1.121	1.226
Distribution rate	-	95.9%	82.4%	87.8%	536%	80.2%	73.1%	69.4%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	44,709	49,045	49,906
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,289	16,102	16,635
EBIT ¹	7,969	5,943	5,610	5,489	4,568	6,108	6,889	7,200
Net income ¹	233	2,146	2,440	2,350	538	2,675	3,089	3,378
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	38,187	37,576	35,573
Reference price ²	9.41	9.28	10.30	9.63	14.20	15.86	15.86	15.86
Nbr of stocks (in thousands)	26,31,971	26,57,122	26,59,182	26,58,153	26,58,600	26,59,283	-	-
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.($)
CHINA MOBILE LIMITED	10.94x	1.26x	3.91x	7.33%	21TCr
VERIZON COMMUNICATIONS, INC.	8.82x	2.33x	6.24x	6.63%	18TCr
DEUTSCHE TELEKOM AG	12.53x	2.07x	4.77x	4.49%	14TCr
NTT, INC.	11.61x	1.73x	7.38x	3.7%	7.38TCr
CHINA TELECOM CORPORATION LIMITED	11.49x	0.73x	2.74x	7.01%	6.98TCr
SAUDI TELECOM COMPANY	15.44x	2.69x	8.43x	5.1%	5.75TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	24.06x	5.42x	19.79x	4.45%	5.66TCr
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.32x	2.62x	6.02x	4.74%	4.66TCr
SWISSCOM AG	23.11x	3.21x	7.22x	4.4%	3.95TCr
Average	14.70x	2.45x	7.39x	5.32%	9.72TCr
Weighted average by Cap.	12.74x	2.13x	6.30x	5.8%