Valuation Orange Xetra

Stocks

Market Closed - Xetra 16:35:38 11/09/2026 BST			5-day change	1st Jan Change
15.59 ^EUR	+0.81%		+1.90%	+9.83%

09-10	Grupo Santander Upgrades Orange to Outperform, Lifts PT	MT
09-09	Orange prices €4.1bn bond issue

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	41,315	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	9.44%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	79,228	78,949	76,907
Change	-	1.87%	8.89%	-11.63%	25.38%	31.44%	-0.35%	-2.59%
P/E	-	12.7x	12.1x	11.7x	101x	11.6x	13.8x	12.1x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.35x	1.27x	1.22x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	-0.9x	0.9x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	0.91x	0.84x	0.83x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.75x	1.61x	1.54x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.34x	4.89x	4.61x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	12.9x	11.4x	10.8x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	16.7x	15x	13.6x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	6%	6.66%	7.36%
Dividend per Share ²	0.7	0.7	0.7	0.72	0.75	0.7857	0.8196	0.8513
Rate of return	7.44%	7.54%	6.79%	7.48%	5.28%	5.05%	5.27%	5.48%
EPS ²	-	0.73	0.85	0.82	0.14	1.344	1.13	1.285
Distribution rate	-	95.9%	82.4%	87.8%	536%	58.4%	72.6%	66.3%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	45,205	49,106	49,958
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,845	16,133	16,680
EBIT ¹	7,969	5,943	5,610	5,489	4,568	6,130	6,898	7,104
Net income ¹	233	2,146	2,440	2,350	538	3,610	3,063	3,492
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	37,913	37,634	35,591
Reference price ²	9.41	9.28	10.30	9.63	14.20	15.54	15.54	15.54
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.($)
CHINA MOBILE LIMITED	11.02x	1.31x	4.14x	7.04%	222B
VERIZON COMMUNICATIONS, INC.	11.14x	2.6x	6.88x	5.58%	210B
DEUTSCHE TELEKOM AG	13.9x	2.18x	5.62x	3.94%	159B
NTT, INC.	13.81x	1.86x	8.11x	3.04%	93.15B
CHINA TELECOM CORPORATION LIMITED	11.83x	0.89x	3.34x	6.53%	80.78B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.48x	1.77x	4.47x	2.85%	68.4B
SAUDI TELECOM COMPANY	15.37x	2.7x	8.42x	5.03%	58.31B
SINGAPORE TELECOMMUNICATIONS LIMITED	24.24x	5.47x	19.96x	4.5%	57.98B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.13x	2.8x	6.27x	4.35%	51.61B
Average	14.21x	2.40x	7.47x	4.76%	111.33B
Weighted average by Cap.	13.09x	2.16x	6.55x	5.14%