Valuation Orange Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 06:14:12 04/09/2026 pm IST			5-day change	1st Jan Change
15.30 ^EUR	-0.94%		+0.99%	+8.13%

02/09	Orange and Free to back La Reunion-South Africa subsea cable	RE
28/08	AlphaValue/Baader Europe Upgrades Orange to Add, Lifts PT	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	40,770	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	7.99%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	78,694	78,414	76,372
Change	-	1.87%	8.89%	-11.63%	25.38%	30.55%	-0.36%	-2.6%
P/E	-	12.7x	12.1x	11.7x	101x	11.4x	13.6x	11.9x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.33x	1.25x	1.21x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	-0.9x	0.9x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	0.9x	0.83x	0.82x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.74x	1.6x	1.53x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.27x	4.83x	4.54x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	12.8x	11.4x	10.8x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	16.6x	14.9x	13.5x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	6.01%	6.71%	7.43%
Dividend per Share ²	0.7	0.7	0.7	0.72	0.75	0.7857	0.8196	0.8513
Rate of return	7.44%	7.54%	6.79%	7.48%	5.28%	5.12%	5.34%	5.55%
EPS ²	-	0.73	0.85	0.82	0.14	1.34	1.13	1.285
Distribution rate	-	95.9%	82.4%	87.8%	536%	58.6%	72.6%	66.3%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	45,157	49,090	49,945
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,945	16,248	16,807
EBIT ¹	7,969	5,943	5,610	5,489	4,568	6,130	6,898	7,104
Net income ¹	233	2,146	2,440	2,350	538	3,597	3,062	3,492
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	37,924	37,643	35,602
Reference price ²	9.41	9.28	10.30	9.63	14.20	15.34	15.34	15.34
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.($)
CHINA MOBILE LIMITED	11.32x	1.33x	4.22x	6.97%	22TCr
VERIZON COMMUNICATIONS, INC.	11.04x	2.59x	6.85x	5.63%	21TCr
DEUTSCHE TELEKOM AG	13.81x	2.21x	5.68x	3.97%	16TCr
NTT, INC.	13.6x	1.84x	7.89x	3.1%	9.01TCr
CHINA TELECOM CORPORATION LIMITED	12.17x	0.92x	3.46x	6.36%	8.2TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.55x	1.77x	4.48x	2.83%	6.92TCr
SAUDI TELECOM COMPANY	15.42x	2.69x	8.42x	5.03%	5.83TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	24.35x	5.48x	20.04x	4.48%	5.83TCr
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.51x	2.74x	6.13x	4.47%	5.02TCr
Average	14.31x	2.40x	7.46x	4.76%	11.1TCr
Weighted average by Cap.	13.16x	2.17x	6.55x	5.15%