Valuation Orange

Equities

Market Closed - Euronext Paris Other stock markets 16:35:04 17/09/2024 BST			After market 17:35:07
10.84 ^EUR	-0.60%		10.82	-0.18%

09-12	Ericsson to Form Network API JV with Deutsche Telekom, Others	MT
09-12	Ericsson and Telecom Operators Join Forces in New Digital Services Venture	DJ

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	34,783	25,874	24,775	24,661	27,400	28,987	-	-
Change	-	-25.61%	-4.25%	-0.46%	11.11%	5.79%	-	-
Enterprise Value (EV) ¹	64,515	49,363	49,044	49,959	54,402	51,525	51,497	50,750
Change	-	-23.49%	-0.65%	1.87%	8.89%	-5.29%	-0.06%	-1.45%
P/E ratio	12.9x	5.69x	-	12.7x	12.1x	10.6x	9.84x	9x
PBR	1.1x	0.75x	0.77x	0.78x	0.86x	0.89x	0.84x	0.82x
PEG	-	0.1x	-	-	0.7x	0.5x	1.21x	0.96x
Capitalization / Revenue	0.82x	0.61x	0.58x	0.57x	0.62x	0.72x	0.71x	0.7x
EV / Revenue	1.53x	1.17x	1.15x	1.15x	1.23x	1.28x	1.26x	1.22x
EV / EBITDA	5.02x	3.89x	3.9x	3.85x	4.17x	4.29x	4.18x	4.03x
EV / EBIT	14.3x	12x	6.15x	8.41x	9.7x	9.59x	8.74x	8.04x
EV / FCF	22.5x	8.87x	13.7x	12.9x	10.4x	16.5x	14.7x	13.8x
FCF Yield	4.44%	11.3%	7.29%	7.73%	9.63%	6.06%	6.8%	7.26%
Dividend per Share ²	0.7	0.7	0.7	0.7	0.7	0.745	0.7675	0.7967
Rate of return	5.34%	7.19%	7.44%	7.54%	6.79%	6.83%	7.04%	7.31%
EPS ²	1.02	1.71	-	0.73	0.85	1.025	1.108	1.212
Distribution rate	68.6%	40.9%	-	95.9%	82.4%	72.7%	69.3%	65.7%
Net sales ¹	42,238	42,270	42,522	43,471	44,122	40,332	41,032	41,530
EBITDA ¹	12,860	12,680	12,566	12,963	13,035	12,020	12,307	12,606
EBIT ¹	4,497	4,107	7,969	5,943	5,610	5,371	5,890	6,315
Net income ¹	3,006	4,822	233	2,146	2,440	2,706	2,992	3,285
Net Debt ¹	29,732	23,489	24,269	25,298	27,002	22,538	22,510	21,763
Reference price ²	13.12	9.73	9.41	9.28	10.30	10.90	10.90	10.90
Nbr of stocks (in thousands)	2,651,165	2,658,157	2,631,971	2,657,122	2,659,182	2,658,153	-	-
Announcement Date	13/02/20	18/02/21	17/02/22	16/02/23	15/02/24	-	-	-

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. ($)
ORANGE	10.64x	1.28x	4.29x	+6.83%	32.24B
CHINA MOBILE LIMITED	10.02x	1.18x	3.6x	+7.34%	201B
VERIZON COMMUNICATIONS, INC.	10.17x	2.46x	6.81x	+5.95%	189B
DEUTSCHE TELEKOM AG	16.69x	2.29x	5.83x	+3.20%	147B
NIPPON TELEGRAPH AND TELEPHONE CORPORATION	10.65x	1.53x	6.01x	+3.55%	88.97B
CHINA TELECOM CORPORATION LIMITED	10.87x	0.83x	3.07x	+6.63%	72.81B
SAUDI TELECOM COMPANY	16.17x	2.72x	8.01x	+3.82%	56.33B
AMÉRICA MÓVIL, S.A.B. DE C.V.	14.33x	1.83x	4.63x	+2.99%	51.82B
CHARTER COMMUNICATIONS, INC.	10.21x	2.65x	6.5x	-.--%	49.01B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.82x	3.2x	6.83x	+4.59%	42.85B
Average	12.46x	2.00x	5.56x	+4.49%	93.14B
Weighted average by Cap.	12.09x	1.93x	5.44x	+5.00%