Valuation Orange

Stocks

Real-time Euronext Paris 08:28:17 21/10/2026 BST			5-day change	1st Jan Change
14.15 ^EUR	-0.98%		+0.96%	-0.35%

10-20	Atos Wraps Up Digital Workplace Transformation Program for Orange Business	MT
10-19	Deutsche Telekom, Orange, Telefonica and Vodafone consider satellite alliance

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	37,980	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	0.6%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	77,753	76,831	74,895
Change	-	1.87%	8.89%	-11.63%	25.38%	28.99%	-1.19%	-2.52%
P/E	-	12.7x	12.1x	11.7x	101x	9.39x	12.3x	11.1x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.21x	1.14x	1.11x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	-0.5x	1.1x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	0.84x	0.77x	0.76x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.71x	1.56x	1.5x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.19x	4.77x	4.5x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	12.9x	11.5x	10.5x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	18x	15.6x	14.1x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	5.55%	6.4%	7.09%
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%	5.51%	5.74%	5.96%
EPS ²	-	0.73	0.85	0.82	0.14	1.521	1.163	1.285
Distribution rate	-	95.9%	82.4%	87.8%	536%	51.7%	70.5%	66.2%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	45,354	49,234	50,073
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,982	16,096	16,650
EBIT ¹	7,969	5,943	5,610	5,489	4,568	6,028	6,664	7,150
Net income ¹	233	2,146	2,440	2,350	538	4,011	3,127	3,532
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	39,773	38,852	36,915
Reference price ²	9.41	9.28	10.30	9.63	14.20	14.29	14.29	14.29
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ORANGE	9.39x	1.71x	5.19x	5.51%	42.67B
VERIZON COMMUNICATIONS, INC.	9.89x	2.43x	6.4x	6.34%	185B
DEUTSCHE TELEKOM AG	12.3x	2.07x	5.35x	4.38%	139B
NTT, INC.	13.83x	1.88x	8.2x	3.02%	91.18B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.58x	1.92x	4.82x	2.61%	68.25B
SAUDI TELECOM COMPANY	14.33x	2.59x	8.06x	5.35%	54.95B
SINGAPORE TELECOMMUNICATIONS LIMITED	22.73x	5.23x	19.09x	4.79%	53.9B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.09x	2.64x	5.83x	4.53%	49.48B
SWISSCOM AG	25.11x	3.37x	7.4x	4.02%	42.04B
TELSTRA GROUP LIMITED	21.83x	2.92x	7.51x	4.66%	37.09B
Average	15.61x	2.68x	7.78x	4.52%	76.33B
Weighted average by Cap.	13.93x	2.51x	7.30x	4.7%