|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.965 EUR | -1.97% |
|
-3.24% | -15.69% |
| 05-28 | Telecoms firm Proximus lifts spending forecasts after buyout of fibre company | RE |
| 05-28 | Proximus has reached an agreement with Eurofiber to acquire its 50.01% stake in Unifiber | RE |
Company Valuation: Proximus SA
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 | 1,927 | - | - |
| Change | - | -47.51% | -5.29% | -41.03% | 40.73% | -15.53% | - | - |
| Enterprise Value (EV) 1 | 8,544 | 5,933 | 6,178 | 5,827 | 6,213 | 6,117 | 5,670 | 5,616 |
| Change | - | -30.56% | 4.13% | -5.68% | 6.63% | -1.56% | -7.3% | -0.95% |
| P/E | 12.5x | 6.43x | 7.67x | 3.62x | 5.75x | 6.2x | 6.32x | 5.9x |
| PBR | 1.86x | 0.88x | 0.83x | 0.38x | 0.51x | 0.41x | 0.4x | 0.38x |
| PEG | - | 2.94x | -0.4x | 0.1x | -0.5x | -0.3x | -3.4x | 0.84x |
| Capitalization / Revenue | 0.99x | 0.49x | 0.46x | 0.25x | 0.36x | 0.32x | 0.31x | 0.31x |
| EV / Revenue | 1.53x | 1x | 1.02x | 0.91x | 0.99x | 1x | 0.93x | 0.91x |
| EV / EBITDA | 4.82x | 3.32x | 3.52x | 3.15x | 3.3x | 3.25x | 3x | 2.93x |
| EV / EBIT | 13.2x | 9.17x | 10.3x | 8.43x | 9.56x | 10.7x | 9.82x | 9.18x |
| EV / FCF | 36x | 35.5x | 37x | 45.5x | 20.8x | 31.3x | 41.7x | 41x |
| FCF Yield | 2.77% | 2.81% | 2.7% | 2.2% | 4.81% | 3.19% | 2.4% | 2.44% |
| Dividend per Share 2 | 1.2 | 1.2 | 1.2 | 0.6 | - | 0.3 | 0.39 | 0.4815 |
| Rate of return | 7% | 13.3% | 14.1% | 11.9% | - | 5.03% | 6.54% | 8.07% |
| EPS 2 | 1.37 | 1.4 | 1.11 | 1.39 | 1.23 | 0.9615 | 0.9437 | 1.01 |
| Distribution rate | 87.6% | 85.7% | 108% | 43.2% | - | 31.2% | 41.3% | 47.7% |
| Net sales 1 | 5,578 | 5,909 | 6,042 | 6,430 | 6,307 | 6,103 | 6,119 | 6,155 |
| EBITDA 1 | 1,772 | 1,786 | 1,757 | 1,850 | 1,883 | 1,883 | 1,891 | 1,915 |
| EBIT 1 | 645 | 647 | 601 | 691 | 650 | 572.3 | 577.5 | 612 |
| Net income 1 | 443 | 450 | 357 | 447 | 398 | 308.3 | 309.1 | 321.3 |
| Net Debt 1 | 3,013 | 3,030 | 3,429 | 4,206 | 3,932 | 4,190 | 3,743 | 3,689 |
| Reference price 2 | 17.140 | 8.996 | 8.510 | 5.025 | 7.075 | 5.965 | 5.965 | 5.965 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.33x | 1.01x | 3.27x | 4.93% | 2.24B | |
| 9.65x | 2.45x | 6.57x | 6.07% | 194B | |
| 13.09x | 2.1x | 5.53x | 4.3% | 144B | |
| 13.11x | 2.05x | 5.16x | 2.37% | 79.93B | |
| 11.46x | 1.72x | 7.3x | 3.75% | 72.71B | |
| 15.55x | 2.71x | 8.49x | 5.07% | 57.91B | |
| 16.87x | 5.42x | 19.66x | 4.26% | 56.19B | |
| 17.3x | 1.86x | 5.82x | 4.64% | 51.5B | |
| 13.99x | 2.57x | 5.9x | 4.86% | 45.46B | |
| 23.62x | 3.3x | 7.28x | 4.21% | 40.92B | |
| Average | 14.10x | 2.52x | 7.50x | 4.45% | 74.54B | |
| Weighted average by Cap. | 13.41x | 2.52x | 7.36x | 4.61% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- PROX Stock
- Valuation Proximus SA
Select your edition
All financial news and data tailored to specific country editions
