Valuation Orange Xetra

Stocks

Market Closed - Xetra Other stock markets 09:05:34 27/07/2026 pm IST			5-day change	1st Jan Change
16.42 ^EUR	+1.77%		+1.64%	+15.67%

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	45,647	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	20.91%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	91,640	82,460	80,366
Change	-	1.87%	8.89%	-11.63%	25.38%	52.03%	-10.02%	-2.54%
P/E	-	12.7x	12.1x	11.7x	101x	12x	15.9x	14x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.39x	1.4x	1.36x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	-0.6x	1x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	1.02x	0.93x	0.91x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	2.04x	1.68x	1.61x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	6.47x	5.16x	4.85x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	15.5x	12.8x	11.2x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	22x	16.3x	14.9x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	4.56%	6.13%	6.73%
Dividend per Share ²	0.7	0.7	0.7	0.72	0.75	0.7888	0.8196	0.8513
Rate of return	7.44%	7.54%	6.79%	7.48%	5.28%	4.59%	4.77%	4.96%
EPS ²	-	0.73	0.85	0.82	0.14	1.43	1.079	1.224
Distribution rate	-	95.9%	82.4%	87.8%	536%	55.2%	76%	69.5%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	44,866	49,003	49,903
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,160	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	3,801	2,890	3,372
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	45,993	36,813	34,719
Reference price ²	9.41	9.28	10.30	9.63	14.20	17.18	17.18	17.18
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	11.58x	1.36x	4.22x	6.83%	23TCr
VERIZON COMMUNICATIONS, INC.	10.44x	2.5x	6.62x	5.97%	20TCr
DEUTSCHE TELEKOM AG	13.43x	2.13x	5.55x	4.17%	15TCr
CHINA TELECOM CORPORATION LIMITED	12.06x	0.84x	3.14x	6.59%	7.84TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.93x	2.01x	5.1x	2.45%	7.73TCr
NTT, INC.	12.32x	1.77x	7.57x	3.49%	7.68TCr
SAUDI TELECOM COMPANY	15.46x	2.69x	8.42x	5.09%	5.76TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	23.79x	5.36x	19.57x	4.5%	5.59TCr
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.28x	2.57x	5.93x	4.72%	4.69TCr
Average	14.03x	2.36x	7.35x	4.87%	10.76TCr
Weighted average by Cap.	12.90x	2.12x	6.38x	5.27%