Valuation Orange Börse Stuttgart

Stocks

Real-time Estimate Tradegate 05:49:19 25/08/2026 pm IST			5-day change	1st Jan Change
15.83 ^EUR	-0.30%		-3.10%	+13.00%

24/08	Orange, APG Asset Obtain EU Clearance for Purchase of Polish Fiber Company Nexera	MT
24/08	EU Commission clears acquisition of Nexera by Orange and APG	RE

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	42,072	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	11.44%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	79,997	79,716	77,674
Change	-	1.87%	8.89%	-11.63%	25.38%	32.71%	-0.35%	-2.56%
P/E	-	12.7x	12.1x	11.7x	101x	11.8x	14x	12.3x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.38x	1.29x	1.25x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	-0.9x	0.9x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	0.93x	0.86x	0.84x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.77x	1.62x	1.56x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.35x	4.91x	4.62x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	13.1x	11.6x	10.9x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	16.9x	15.1x	13.7x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	5.91%	6.6%	7.3%
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%	4.96%	5.18%	5.38%
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	15.83	15.83	15.83
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	11.63x	1.37x	4.32x	6.8%	23TCr
VERIZON COMMUNICATIONS, INC.	11.04x	2.59x	6.85x	5.63%	21TCr
DEUTSCHE TELEKOM AG	14.03x	2.24x	5.75x	3.88%	16TCr
NTT, INC.	13.25x	1.79x	7.67x	3.19%	8.52TCr
CHINA TELECOM CORPORATION LIMITED	12.8x	0.95x	3.56x	6.02%	8.33TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.99x	1.82x	4.6x	2.73%	7.15TCr
SAUDI TELECOM COMPANY	15.59x	2.72x	8.51x	4.98%	5.9TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	23.73x	5.36x	19.61x	4.52%	5.68TCr
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.78x	2.78x	6.22x	4.4%	5.1TCr
Average	14.43x	2.40x	7.45x	4.68%	11.22TCr
Weighted average by Cap.	13.28x	2.17x	6.51x	5.07%