Valuation Proximus SA Boerse Muenchen

Stocks

Market Closed - Boerse Muenchen 21:43:37 15/09/2026 BST			5-day change	1st Jan Change
6.390 ^EUR	+1.19%		+0.96%	-10.55%

08-29	Proximus PLC, Unifiber SA - M&A Call
07-31	Proximus PLC, Q2 2026 Earnings Call, Jul 31, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,531	2,903	2,749	1,621	2,281	2,061	-	-
Change	-	-47.51%	-5.29%	-41.03%	40.73%	-9.65%	-	-
Enterprise Value (EV) ¹	8,544	5,933	6,178	5,827	6,213	6,139	6,158	6,086
Change	-	-30.56%	4.13%	-5.68%	6.63%	-1.2%	0.32%	-1.18%
P/E	12.5x	6.43x	7.67x	3.62x	5.75x	6.76x	7.11x	6.89x
PBR	1.86x	0.88x	0.83x	0.38x	0.51x	0.44x	0.42x	0.41x
PEG	-	2.94x	-0.4x	0.1x	-0.5x	-0.3x	-1.46x	2.22x
Capitalization / Revenue	0.99x	0.49x	0.46x	0.25x	0.36x	0.34x	0.34x	0.33x
EV / Revenue	1.53x	1x	1.02x	0.91x	0.99x	1x	1x	0.98x
EV / EBITDA	4.82x	3.32x	3.52x	3.15x	3.3x	3.24x	3.23x	3.16x
EV / EBIT	13.2x	9.17x	10.3x	8.43x	9.56x	11x	11.3x	10.7x
EV / FCF	36x	35.5x	37x	45.5x	20.8x	31.4x	27x	23.2x
FCF Yield	2.77%	2.81%	2.7%	2.2%	4.81%	3.18%	3.71%	4.31%
Dividend per Share ²	1.2	1.2	1.2	0.6	-	0.3	0.4	0.49
Rate of return	7%	13.3%	14.1%	11.9%	-	4.7%	6.27%	7.68%
EPS ²	1.37	1.4	1.11	1.39	1.23	0.9435	0.8977	0.9256
Distribution rate	87.6%	85.7%	108%	43.2%	-	31.8%	44.6%	52.9%
Net sales ¹	5,578	5,909	6,042	6,430	6,307	6,133	6,144	6,186
EBITDA ¹	1,772	1,786	1,757	1,850	1,883	1,894	1,910	1,929
EBIT ¹	645	647	601	691	650	559.8	547.3	570.4
Net income ¹	443	450	357	447	398	283.2	302.6	309.5
Net Debt ¹	3,013	3,030	3,429	4,206	3,932	4,078	4,097	4,025
Reference price ²	17.140	8.996	8.510	5.025	7.075	6.380	6.380	6.380
Nbr of stocks (in thousands)	322,673	322,690	323,060	322,624	322,462	323,068	-	-
Announcement Date	18/02/22	18/02/23	23/02/24	28/02/25	28/02/26	-	-	-

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	11.07x	1.31x	4.16x	7.01%	223B
VERIZON COMMUNICATIONS, INC.	11.29x	2.62x	6.94x	5.51%	213B
DEUTSCHE TELEKOM AG	14.07x	2.19x	5.66x	3.9%	160B
NTT, INC.	14.01x	1.87x	8.17x	3%	93.92B
CHINA TELECOM CORPORATION LIMITED	12.03x	0.89x	3.33x	6.42%	80.52B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.78x	1.8x	4.55x	2.78%	69.52B
SAUDI TELECOM COMPANY	15.37x	2.7x	8.42x	5.03%	58.31B
SINGAPORE TELECOMMUNICATIONS LIMITED	24.03x	5.42x	19.8x	4.54%	57.29B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.26x	2.82x	6.31x	4.31%	52.04B
Average	14.32x	2.40x	7.48x	4.72%	111.99B
Weighted average by Cap.	13.20x	2.17x	6.56x	5.09%