Valuation Airtel Africa plc

Equities

Market Closed - London S.E. Other stock markets 16:35:06 15/05/2026 BST			5-day change	1st Jan Change
328.40 ^GBX	-10.81%		-10.52%	-7.55%

05-15	Oil price gains and Westminster worry sink stocks	AN
05-15	Shares slide as gilt surge rattles investors	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	4,106	6,885	4,945	5,016	7,852	15,943	-	-
Change	-	67.69%	-28.17%	1.44%	56.52%	103.05%	-	-
Enterprise Value (EV) ¹	7,561	9,801	8,469	8,521	13,215	22,152	20,748	20,138
Change	-	29.63%	-13.59%	0.62%	55.08%	67.63%	-1.32%	-2.94%
P/E ratio	12.1x	10.9x	7.44x	-30.4x	35.7x	24.5x	17.5x	13.8x
PBR	1.2x	1.97x	1.36x	2.32x	3.19x	5.29x	4.77x	3.98x
PEG	-	0.1x	1.39x	0x	-0x	0x	0.5x	0.5x
Capitalization / Revenue	1.05x	1.46x	0.94x	1.01x	1.58x	2.59x	2.09x	1.83x
EV / Revenue	1.93x	2.08x	1.61x	1.71x	2.67x	3.45x	2.72x	2.31x
EV / EBITDA	4.22x	4.24x	3.29x	3.51x	5.74x	7.01x	5.44x	4.6x
EV / EBIT	6.76x	6.38x	4.82x	5.2x	9.07x	10.5x	7.5x	6.08x
EV / FCF	10.1x	7.57x	5.93x	6.13x	8.64x	9.59x	17.7x	14.5x
FCF Yield	9.93%	13.2%	16.9%	16.3%	11.6%	10.4%	5.66%	6.92%
Dividend per Share ²	0.04	0.05	0.0545	0.0595	0.065	0.071	0.0778	0.0862
Rate of return	3.66%	2.73%	4.14%	4.45%	3.04%	1.56%	1.78%	1.97%
EPS ²	0.09	0.168	0.177	-0.044	0.06	0.186	0.2505	0.3181
Distribution rate	44.4%	29.8%	30.8%	-135%	108%	38.2%	31.1%	27.1%
Net sales ¹	3,908	4,714	5,255	4,979	4,955	6,415	7,636	8,704
EBITDA ¹	1,792	2,311	2,575	2,428	2,304	3,162	3,817	4,376
EBIT ¹	1,119	1,535	1,757	1,640	1,457	2,115	2,765	3,310
Net income ¹	339	631	663	-165	220	679	897.3	1,175
Net Debt ¹	3,455	2,916	3,524	3,505	5,363	5,569	4,805	4,195
Reference price ²	1.092	1.834	1.318	1.337	2.140	4.375	4.375	4.375
Nbr of stocks (in thousands)	3,758,152	3,754,452	3,753,219	3,750,747	3,669,830	3,644,344	-	-
Announcement Date	12/05/21	11/05/22	11/05/23	09/05/24	08/05/25	08/05/26	-	-

¹USD in Million²USD

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.($)
AIRTEL AFRICA PLC	24.12x	3.28x	6.63x	1.61%	15.94B
CHINA MOBILE LIMITED	12.35x	1.45x	4.49x	6.51%	241B
VERIZON COMMUNICATIONS, INC.	9.58x	2.44x	6.55x	6.09%	194B
DEUTSCHE TELEKOM AG	13.8x	2.15x	5.7x	4.09%	155B
CHINA TELECOM CORPORATION LIMITED	13.69x	0.93x	3.5x	5.72%	81.64B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.8x	1.99x	5.01x	2.4%	80.2B
SINGAPORE TELECOMMUNICATIONS LIMITED	18.35x	5.87x	21.29x	3.92%	61.83B
SAUDI TELECOM COMPANY	15.47x	2.62x	8.17x	5.11%	57.41B
ORANGE	17.77x	2.01x	6.2x	4.32%	56.31B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	13.72x	2.55x	5.86x	4.93%	44.52B
Average	15.16x	2.53x	7.34x	4.47%	98.78B
Weighted average by Cap.	13.30x	2.21x	6.50x	5.13%