Valuation Orange

Stocks

Market Closed - Euronext Paris Other stock markets 16:55:00 17/06/2026 BST			5-day change	1st Jan Change
16.94 ^EUR	-3.26%		-6.02%	+19.26%

06-17	Barclays Downgrades Orange SA to Equalweight Rating, Boosts PT	MT
06-17	Orange Lags CAC 40 as Barclays Sees Limited Upside

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	45,035	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	19.29%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	84,802	83,671	81,721
Change	-	1.87%	8.89%	-11.63%	25.38%	40.68%	-1.33%	-2.33%
P/E	-	12.7x	12.1x	11.7x	101x	16.9x	15.1x	13.8x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.44x	1.36x	1.31x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	1.2x	1.47x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	1.01x	0.92x	0.9x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.9x	1.71x	1.64x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.91x	5.16x	4.86x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	13.8x	12.2x	11.4x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	20.2x	17.1x	15.3x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	4.95%	5.85%	6.53%
Dividend per Share ²	0.7	0.7	0.7	0.72	0.75	0.7872	0.8196	0.8513
Rate of return	7.44%	7.54%	6.79%	7.48%	5.28%	4.65%	4.84%	5.03%
EPS ²	-	0.73	0.85	0.82	0.14	0.9998	1.123	1.228
Distribution rate	-	95.9%	82.4%	87.8%	536%	78.7%	73%	69.3%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	44,679	49,035	49,926
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,360	16,213	16,798
EBIT ¹	7,969	5,943	5,610	5,489	4,568	6,141	6,885	7,190
Net income ¹	233	2,146	2,440	2,350	538	2,738	3,094	3,385
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	39,767	38,636	36,686
Reference price ²	9.41	9.28	10.30	9.63	14.20	16.94	16.94	16.94
Nbr of stocks (in thousands)	2,631,971	2,657,122	2,659,182	2,658,153	2,658,600	2,659,283	-	-
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	17.23x	1.93x	6.01x	4.5%	54.02B
CHINA MOBILE LIMITED	11.56x	1.35x	4.19x	6.93%	228B
VERIZON COMMUNICATIONS, INC.	9.74x	2.46x	6.58x	6.05%	195B
DEUTSCHE TELEKOM AG	13.79x	2.16x	5.69x	4.08%	154B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.04x	2.04x	5.14x	2.38%	80.78B
CHINA TELECOM CORPORATION LIMITED	12.26x	0.82x	3.07x	6.48%	76.95B
NTT, INC.	11.5x	1.67x	6.88x	3.65%	74.04B
SAUDI TELECOM COMPANY	15.84x	2.76x	8.65x	4.97%	59.03B
SINGAPORE TELECOMMUNICATIONS LIMITED	16.37x	5.28x	19.13x	4.39%	55.02B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	13.99x	2.57x	5.91x	4.84%	45.41B
Average	13.53x	2.31x	7.13x	4.83%	102.29B
Weighted average by Cap.	12.63x	2.10x	6.29x	5.23%