Valuation Orange BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 21:44:18 31/07/2026 BST			5-day change	1st Jan Change
16.60 ^EUR	-1.77%		+2.88%	+16.98%

07-30	Deals of the day-Mergers and acquisitions	RE
07-28	Orange and Morrison want to create a data center JV in France

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	44,039	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	16.65%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	81,326	81,020	78,900
Change	-	1.87%	8.89%	-11.63%	25.38%	34.92%	-0.38%	-2.62%
P/E	-	12.7x	12.1x	11.7x	101x	14.5x	14.5x	12.8x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.45x	1.35x	1.3x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	-28.42x	1x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	0.98x	0.9x	0.88x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.8x	1.65x	1.58x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.53x	5.05x	4.76x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	13.3x	12x	10.8x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	20.1x	16.3x	14.7x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	4.97%	6.15%	6.78%
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%	4.76%	4.95%	5.14%
EPS ²	-	0.73	0.85	0.82	0.14	1.145	1.139	1.291
Distribution rate	-	95.9%	82.4%	87.8%	536%	68.9%	72%	65.9%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	45,073	49,027	49,843
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,705	16,056	16,572
EBIT ¹	7,969	5,943	5,610	5,489	4,568	6,129	6,765	7,289
Net income ¹	233	2,146	2,440	2,350	538	2,977	3,096	3,520
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	37,286	36,981	34,860
Reference price ²	9.41	9.28	10.30	9.63	14.20	16.57	16.57	16.57
Nbr of stocks (in thousands)	2,631,971	2,657,122	2,659,182	2,658,153	2,658,600	2,657,769	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CHINA MOBILE LIMITED	11.71x	1.38x	4.41x	6.75%	235B
VERIZON COMMUNICATIONS, INC.	10.33x	2.49x	6.58x	6.03%	194B
DEUTSCHE TELEKOM AG	13.06x	2.12x	5.52x	4.21%	148B
CHINA TELECOM CORPORATION LIMITED	12.24x	0.87x	3.24x	6.5%	80.79B
NTT, INC.	12.17x	1.76x	7.53x	3.54%	77.9B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.71x	1.99x	5.03x	2.5%	76.41B
SAUDI TELECOM COMPANY	15.24x	2.67x	8.38x	5.12%	57.32B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.9x	5.38x	19.65x	4.48%	56.47B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.14x	2.69x	6.15x	4.38%	48.21B
Average	14.05x	2.37x	7.39x	4.83%	108.22B
Weighted average by Cap.	12.88x	2.12x	6.42x	5.27%