Valuation Orange Xetra

Stocks

Market Closed - Xetra Other stock markets 09:05:34 30/07/2026 pm IST			After hours 10:31:13 pm
17.04 ^EUR	-1.79%		17.15	+0.63%

28/07	Orange and Morrison want to create a data center JV in France
28/07	AlphaValue/Baader Europe Ups Orange EBITDA Forecasts After 'Strong' H1	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	46,245	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	22.5%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	82,834	82,551	80,478
Change	-	1.87%	8.89%	-11.63%	25.38%	37.42%	-0.34%	-2.51%
P/E	-	12.7x	12.1x	11.7x	101x	14.6x	15.3x	13.6x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.53x	1.41x	1.37x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	-3.37x	1.1x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	1.03x	0.94x	0.93x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.84x	1.69x	1.62x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.75x	5.15x	4.86x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	13.2x	12.3x	11.2x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	20.5x	16.6x	15x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	4.88%	6.03%	6.65%
Dividend per Share ²	0.7	0.7	0.7	0.72	0.75	0.7882	0.8196	0.8513
Rate of return	7.44%	7.54%	6.79%	7.48%	5.28%	4.53%	4.71%	4.89%
EPS ²	-	0.73	0.85	0.82	0.14	1.19	1.136	1.283
Distribution rate	-	95.9%	82.4%	87.8%	536%	66.2%	72.1%	66.3%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	45,042	48,986	49,814
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,416	16,029	16,558
EBIT ¹	7,969	5,943	5,610	5,489	4,568	6,264	6,687	7,200
Net income ¹	233	2,146	2,440	2,350	538	3,124	3,088	3,520
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	36,588	36,306	34,233
Reference price ²	9.41	9.28	10.30	9.63	14.20	17.40	17.40	17.40
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	11.8x	1.39x	4.31x	6.7%	24TCr
VERIZON COMMUNICATIONS, INC.	10.42x	2.5x	6.62x	5.98%	20TCr
DEUTSCHE TELEKOM AG	13.42x	2.15x	5.53x	4.1%	15TCr
CHINA TELECOM CORPORATION LIMITED	12.37x	0.86x	3.21x	6.43%	8TCr
NTT, INC.	12.8x	1.8x	7.71x	3.36%	7.97TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.57x	1.97x	4.99x	2.52%	7.48TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	24.81x	5.57x	20.33x	4.31%	5.82TCr
SAUDI TELECOM COMPANY	15.03x	2.61x	8.15x	5.2%	5.62TCr
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.34x	2.58x	5.95x	4.7%	4.71TCr
Average	14.17x	2.38x	7.42x	4.81%	10.87TCr
Weighted average by Cap.	13.04x	2.14x	6.45x	5.22%