Valuation Swisscom AG

Equities

Market Closed - Swiss Exchange Other stock markets 10:01:15 20/01/2026 pm IST			5-day change	1st Jan Change
599.00 ^CHF	-0.50%		+2.39%	+4.08%

07/01	Tim, Ran Sharing Agreement with Fastweb+Vodafone to Accelerate 5G Development in Italy	RE
07/01	Swisscom Unit, TIM to Expand 5G Coverage in Italy	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	24,715	26,657	26,243	26,212	26,134	31,029	31,029	-
Change	-	7.86%	-1.55%	-0.12%	-0.3%	18.73%	0%	-
Enterprise Value (EV) ¹	32,921	34,363	33,617	33,283	41,731	46,667	48,142	47,860
Change	-	4.38%	-2.17%	-0.99%	25.38%	11.83%	3.16%	-0.59%
P/E ratio	16.2x	14.5x	16.4x	15.3x	16.9x	23.8x	22.5x	19.9x
PBR	2.6x	2.47x	2.35x	2.26x	2.15x	2.52x	2.56x	2.48x
PEG	-	0.7x	-1.3x	2.25x	-1.71x	-1.5x	3.82x	1.5x
Capitalization / Revenue	2.23x	2.38x	2.36x	2.37x	2.37x	2.06x	2.08x	2.08x
EV / Revenue	2.97x	3.07x	3.03x	3.01x	3.78x	3.1x	3.23x	3.21x
EV / EBITDA	7.51x	7.66x	7.63x	7.2x	9.58x	7.05x	7.17x	6.94x
EV / EBIT	16.9x	16.6x	16.5x	15.1x	21.4x	23.1x	22.7x	20.7x
EV / FCF	17.9x	19.5x	24.9x	22.5x	29x	36.3x	36.5x	32x
FCF Yield	5.59%	5.12%	4.01%	4.45%	3.44%	2.75%	2.74%	3.13%
Dividend per Share ²	22	22	22	22	22	25.46	26.2	27.01
Rate of return	4.61%	4.28%	4.34%	4.35%	4.36%	4.25%	4.37%	4.51%
EPS ²	29.54	35.37	30.93	33.03	29.77	25.13	26.61	30.17
Distribution rate	74.5%	62.2%	71.1%	66.6%	73.9%	101%	98.5%	89.5%
Net sales ¹	11,100	11,183	11,112	11,072	11,036	15,058	14,922	14,903
EBITDA ¹	4,382	4,484	4,406	4,622	4,355	6,624	6,719	6,899
EBIT ¹	1,947	2,066	2,040	2,205	1,951	2,022	2,122	2,308
Net income ¹	1,530	1,832	1,602	1,711	1,541	1,401	1,425	1,547
Net Debt ¹	8,206	7,706	7,374	7,071	15,597	15,638	17,113	16,830
Reference price ²	477.10	514.60	506.60	506.00	504.50	599.00	599.00	599.00
Nbr of stocks (in thousands)	51,802	51,802	51,802	51,802	51,802	51,802	51,802	-
Announcement Date	04/02/21	03/02/22	08/02/23	07/02/24	13/02/25	-	-	-

¹CHF in Million²CHF

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.($)
SWISSCOM AG	23.96x	3.11x	7.07x	4.23%	3.91TCr
CHINA MOBILE LIMITED	10.66x	1.28x	3.94x	6.95%	22TCr
VERIZON COMMUNICATIONS, INC.	8.64x	2.2x	6.08x	7.02%	16TCr
DEUTSCHE TELEKOM AG	14.75x	2.2x	5.94x	3.63%	15TCr
NTT, INC.	12.04x	1.72x	7.02x	3.38%	8.18TCr
CHINA TELECOM CORPORATION LIMITED	12.04x	0.8x	2.93x	6.11%	7.53TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.51x	1.85x	4.66x	2.88%	6.18TCr
SAUDI TELECOM COMPANY	14.81x	2.72x	8.59x	5.03%	5.85TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	26.62x	5.63x	20.34x	4.14%	5.76TCr
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	11.98x	2.8x	6.35x	4.41%	4.62TCr
Average	14.80x	2.43x	7.29x	4.78%	9.6TCr
Weighted average by Cap.	13.13x	2.12x	6.36x	5.29%