Valuation Deutsche Telekom AG

Equities

Market Closed - Xetra Other stock markets 16:39:45 10/09/2024 BST			5-day change	1st Jan Change
26.11 ^EUR	-0.46%		+1.12%	+20.05%

09-10	Broadband association: Federal government will miss fiber optic target	DP
09-10	DEUTSCHE TELEKOM : UBS no longer buy the stock	CF

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	69,098	70,931	77,318	92,667	108,156	128,546	-	-
Change	-	2.65%	9.01%	19.85%	16.71%	18.85%	-	-
Enterprise Value (EV) ¹	145,129	191,131	209,460	235,092	240,435	259,462	257,589	256,417
Change	-	31.7%	9.59%	12.24%	2.27%	7.91%	-0.72%	-0.46%
P/E ratio	17.8x	17x	18.7x	11.6x	6.09x	16x	14.1x	12.7x
PBR	2.18x	1.98x	1.9x	1.91x	1.9x	2.2x	2.13x	2.01x
PEG	-	2.32x	-16.46x	0.1x	0x	-0.3x	1.1x	1.1x
Capitalization / Revenue	0.86x	0.7x	0.71x	0.81x	0.97x	1.12x	1.09x	1.07x
EV / Revenue	1.8x	1.89x	1.93x	2.05x	2.15x	2.26x	2.19x	2.13x
EV / EBITDA	5.87x	5.46x	5.61x	5.85x	5.94x	5.72x	5.45x	5.21x
EV / EBIT	12.7x	12.5x	12.5x	11x	10.3x	10.5x	9.7x	9.07x
EV / FCF	16.3x	37.9x	23.8x	20.4x	14.9x	14.7x	13.2x	13.1x
FCF Yield	6.13%	2.64%	4.21%	4.89%	6.71%	6.78%	7.57%	7.66%
Dividend per Share ²	0.6	0.6	0.64	0.7	0.77	0.8603	0.9648	1.068
Rate of return	4.12%	4.01%	3.93%	3.76%	3.54%	3.29%	3.7%	4.09%
EPS ²	0.82	0.88	0.87	1.612	3.57	1.634	1.85	2.063
Distribution rate	73.2%	68.2%	73.6%	43.4%	21.6%	52.7%	52.1%	51.8%
Net sales ¹	80,531	100,999	108,794	114,413	111,985	114,739	117,654	120,448
EBITDA ¹	24,731	35,017	37,330	40,208	40,497	45,371	47,233	49,182
EBIT ¹	11,416	15,300	16,749	21,330	23,277	24,727	26,565	28,262
Net income ¹	3,867	4,158	4,176	8,001	17,788	8,004	9,031	9,886
Net Debt ¹	76,031	120,200	132,142	142,425	132,279	130,916	129,044	127,871
Reference price ²	14.57	14.96	16.30	18.64	21.75	26.11	26.11	26.11
Nbr of stocks (in thousands)	4,742,459	4,742,934	4,743,456	4,971,941	4,972,701	4,923,232	-	-
Announcement Date	19/02/20	26/02/21	24/02/22	23/02/23	23/02/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
DEUTSCHE TELEKOM AG	16.06x	2.26x	5.78x	+3.28%	143B
CHINA MOBILE LIMITED	10.04x	1.19x	3.61x	+7.32%	201B
VERIZON COMMUNICATIONS, INC.	9.63x	2.39x	6.62x	+6.26%	180B
NIPPON TELEGRAPH AND TELEPHONE CORPORATION	11.01x	1.55x	6.07x	+3.43%	90.7B
CHINA TELECOM CORPORATION LIMITED	10.92x	0.86x	3.18x	+6.60%	74.93B
SAUDI TELECOM COMPANY	16.12x	2.73x	8.03x	+3.81%	56.47B
AMÉRICA MÓVIL, S.A.B. DE C.V.	14.31x	1.83x	4.63x	+3.00%	50.17B
CHARTER COMMUNICATIONS, INC.	9.68x	2.6x	6.38x	-.--%	46.37B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.67x	3.17x	6.77x	+4.63%	42.43B
SINGAPORE TELECOMMUNICATIONS LIMITED	20.42x	4.14x	15.64x	+5.12%	39.7B
Average	13.28x	2.27x	6.67x	+4.35%	92.38B
Weighted average by Cap.	12.30x	2.01x	5.86x	+5.02%