Valuation Orange Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 20:22:25 22/06/2026 BST			5-day change	1st Jan Change
16.76 ^EUR	-1.64%		-4.38%	+20.72%

11:57am	US curbs on AI spur European firms to spread the risk	RE
06-17	Barclays Downgrades Orange SA to Equalweight Rating, Boosts PT	MT

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	44,849	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	18.8%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	83,259	82,423	80,452
Change	-	1.87%	8.89%	-11.63%	25.38%	38.12%	-1%	-2.39%
P/E	-	12.7x	12.1x	11.7x	101x	17.1x	15.2x	13.9x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.48x	1.41x	1.36x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	1.2x	1.48x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	1x	0.91x	0.9x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.86x	1.68x	1.61x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.82x	5.1x	4.81x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	13.6x	12x	11.2x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	19.9x	16.8x	15.1x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	5.04%	5.94%	6.63%
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%	4.61%	4.8%	4.98%
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	44,681	49,048	49,906
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,313	16,155	16,716
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	38,410	37,574	35,603
Reference price ²	9.41	9.28	10.30	9.63	14.20	17.08	17.08	17.08
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CHINA MOBILE LIMITED	11.4x	1.33x	4.12x	7.03%	225B
VERIZON COMMUNICATIONS, INC.	9.45x	2.42x	6.48x	6.23%	189B
DEUTSCHE TELEKOM AG	13.26x	2.11x	5.56x	4.25%	147B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.24x	2.07x	5.21x	2.35%	81.43B
CHINA TELECOM CORPORATION LIMITED	11.66x	0.77x	2.89x	6.81%	73.22B
NTT, INC.	11.39x	1.67x	6.85x	3.69%	72.91B
SAUDI TELECOM COMPANY	15.78x	2.75x	8.62x	4.99%	58.78B
SINGAPORE TELECOMMUNICATIONS LIMITED	16.56x	5.33x	19.34x	4.34%	55.24B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.28x	2.61x	6x	4.76%	46.41B
Average	13.00x	2.34x	7.23x	4.94%	105.43B
Weighted average by Cap.	12.19x	2.10x	6.28x	5.37%