Valuation Orange

Stocks

Market Closed - Euronext Paris 16:55:00 10/11/2026 GMT			5-day change	1st Jan Change
15.36 ^EUR	+1.32%		+6.08%	+8.20%

11-06	The Week's Best Articles: Trump as Trump, and Without the Helipad
11-05	European telcos raise payouts as earnings improve in Q3	RE

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	40,837	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	8.17%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	77,979	80,357	78,445
Change	-	1.87%	8.89%	-11.63%	25.38%	29.37%	3.05%	-2.38%
P/E	-	12.7x	12.1x	11.7x	101x	9.77x	13.4x	12.1x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.22x	1.21x	1.17x
PEG	-	-	0.7x	-3.31x	-1.2x	0x	-0.5x	1.1x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	0.9x	0.83x	0.81x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.72x	1.63x	1.56x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.24x	4.92x	4.65x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	11.1x	11.7x	11x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	19x	16.7x	14.9x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	5.27%	6%	6.72%
Dividend per Share ²	0.7	0.7	0.7	0.72	0.75	0.787	0.8196	0.8513
Rate of return	7.44%	7.54%	6.79%	7.48%	5.28%	5.12%	5.33%	5.54%
EPS ²	-	0.73	0.85	0.82	0.14	1.572	1.143	1.268
Distribution rate	-	95.9%	82.4%	87.8%	536%	50%	71.7%	67.2%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	45,454	49,349	50,182
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,879	16,317	16,875
EBIT ¹	7,969	5,943	5,610	5,489	4,568	7,053	6,847	7,109
Net income ¹	233	2,146	2,440	2,350	538	4,180	3,065	3,485
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	37,142	39,520	37,609
Reference price ²	9.41	9.28	10.30	9.63	14.20	15.36	15.36	15.36
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.($)
ORANGE	9.64x	1.7x	5.21x	5.19%	45.15B
CHINA MOBILE LIMITED	11.75x	1.36x	4.31x	6.64%	229B
VERIZON COMMUNICATIONS, INC.	10.2x	2.5x	6.56x	6.12%	191B
DEUTSCHE TELEKOM AG	12.67x	2.09x	5.52x	4.26%	141B
JIO PLATFORMS LIMITED	38.08x	8.33x	15.39x	-	135B
CHINA TELECOM CORPORATION LIMITED	12.04x	0.93x	3.52x	6.34%	87.03B
NTT, INC.	13.09x	1.79x	7.75x	3.27%	84.55B
AMÉRICA MÓVIL, S.A.B. DE C.V.	14.34x	2.11x	5.3x	2.29%	77.61B
SAUDI TELECOM COMPANY	14.35x	-	-	5.33%	54.95B
SINGAPORE TELECOMMUNICATIONS LIMITED	21.95x	5.09x	18.58x	4.93%	52.02B
Average	15.81x	2.88x	8.02x	4.93%	110B
Weighted average by Cap.	15.67x	2.83x	7.36x	5.28%