Valuation Orange Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 01:27:02 18/07/2026 am IST			5-day change	1st Jan Change
16.44 ^EUR	+2.37%		+3.66%	+16.47%

15/07	French Competition Authority to Review Iliad, Bouygues, Orange's SFR Deal	MT
15/07	EU Commission Refers Iliad's Proposed Acquisition of Certain SFR Assets to France	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	43,785	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	15.98%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	80,642	79,043	76,951
Change	-	1.87%	8.89%	-11.63%	25.38%	33.78%	-1.98%	-2.65%
P/E	-	12.7x	12.1x	11.7x	101x	16x	15.3x	13.5x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.41x	1.35x	1.3x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	2.98x	1x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	0.97x	0.89x	0.88x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.79x	1.61x	1.54x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.62x	4.94x	4.65x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	13.6x	12.3x	10.7x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	19.3x	15.6x	14.2x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	5.18%	6.39%	7.03%
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%	4.78%	4.98%	5.17%
EPS ²	-	0.73	0.85	0.82	0.14	1.026	1.079	1.224
Distribution rate	-	95.9%	82.4%	87.8%	536%	76.7%	76%	69.5%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	44,949	49,003	49,903
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,348	15,995	16,563
EBIT ¹	7,969	5,943	5,610	5,489	4,568	5,916	6,430	7,160
Net income ¹	233	2,146	2,440	2,350	538	2,580	2,890	3,372
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	36,857	35,258	33,166
Reference price ²	9.41	9.28	10.30	9.63	14.20	16.46	16.46	16.46
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	11.39x	1.32x	4.09x	7.04%	22TCr
VERIZON COMMUNICATIONS, INC.	9.11x	2.38x	6.37x	6.47%	18TCr
DEUTSCHE TELEKOM AG	13.7x	2.13x	5.55x	4.17%	15TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.45x	2.04x	5.15x	2.39%	7.91TCr
CHINA TELECOM CORPORATION LIMITED	12.16x	0.82x	3.08x	6.63%	7.7TCr
NTT, INC.	12.03x	1.75x	7.5x	3.57%	7.58TCr
SAUDI TELECOM COMPANY	15.41x	2.68x	8.39x	5.1%	5.74TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	23.9x	5.38x	19.65x	4.48%	5.61TCr
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.78x	2.63x	6.04x	4.6%	4.8TCr
Average	13.99x	2.35x	7.31x	4.94%	10.54TCr
Weighted average by Cap.	12.75x	2.09x	6.31x	5.39%