Valuation Swisscom AG

Equities

Market Closed - Swiss Exchange Other stock markets 16:30:12 05/06/2026 BST			5-day change	1st Jan Change
649.00 ^CHF	-0.61%		-2.92%	+12.77%

05-28	Sunrise Communications Names Chief Consumer Officer Main Brand	MT
05-19	Berenberg Cuts Price Target, Forecasts for Inwit on 'More Prudent' Outlook; Buy Rating Maintained	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	26,657	26,243	26,212	26,134	29,812	33,619	-	-
Change	-	-1.55%	-0.12%	-0.3%	14.07%	12.77%	-	-
Enterprise Value (EV) ¹	34,363	33,617	33,283	41,731	45,445	49,533	49,274	48,759
Change	-	-2.17%	-0.99%	25.38%	8.9%	9%	-0.52%	-1.05%
P/E ratio	14.5x	16.4x	15.3x	16.9x	23.5x	24.2x	22.4x	20.7x
PBR	2.47x	2.35x	2.26x	2.15x	2.44x	2.79x	2.83x	2.89x
PEG	-	-1.3x	2.25x	-1.71x	-1.3x	2.65x	2.82x	2.43x
Capitalization / Revenue	2.38x	2.36x	2.37x	2.37x	1.98x	2.28x	2.29x	2.3x
EV / Revenue	3.07x	3.03x	3.01x	3.78x	3.02x	3.36x	3.35x	3.34x
EV / EBITDA	7.66x	7.63x	7.2x	9.58x	6.87x	7.41x	7.26x	7.07x
EV / EBIT	16.6x	16.5x	15.1x	21.4x	23.6x	24.1x	22x	20.5x
EV / FCF	19.5x	24.9x	22.5x	29x	31.7x	35.3x	31.4x	25.7x
FCF Yield	5.12%	4.01%	4.45%	3.44%	3.15%	2.83%	3.18%	3.88%
Dividend per Share ²	22	22	22	22	22	26.88	27.82	28.77
Rate of return	4.28%	4.34%	4.35%	4.36%	3.82%	4.14%	4.29%	4.43%
EPS ²	35.37	30.93	33.03	29.77	24.54	26.78	28.92	31.38
Distribution rate	62.2%	71.1%	66.6%	73.9%	89.6%	100%	96.2%	91.7%
Net sales ¹	11,183	11,112	11,072	11,036	15,048	14,746	14,710	14,614
EBITDA ¹	4,484	4,406	4,622	4,355	6,617	6,682	6,786	6,895
EBIT ¹	2,066	2,040	2,205	1,951	1,925	2,053	2,237	2,378
Net income ¹	1,832	1,602	1,711	1,541	1,271	1,374	1,514	1,680
Net Debt ¹	7,706	7,374	7,071	15,597	15,633	15,914	15,655	15,139
Reference price ²	514.60	506.60	506.00	504.50	575.50	649.00	649.00	649.00
Nbr of stocks (in thousands)	51,802	51,802	51,802	51,802	51,802	51,802	-	-
Announcement Date	03/02/22	08/02/23	07/02/24	13/02/25	12/02/26	-	-	-

¹CHF in Million²CHF

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.($)
SWISSCOM AG	24.23x	3.36x	7.41x	4.14%	42.31B
CHINA MOBILE LIMITED	11.74x	1.38x	4.27x	6.83%	231B
VERIZON COMMUNICATIONS, INC.	9.43x	2.42x	6.48x	6.23%	189B
DEUTSCHE TELEKOM AG	13.79x	2.16x	5.67x	4.09%	154B
CHINA TELECOM CORPORATION LIMITED	12.77x	0.85x	3.16x	6.22%	78.86B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.1x	1.96x	4.93x	2.54%	74.63B
NTT, INC.	11.51x	1.68x	6.89x	3.65%	74.18B
SAUDI TELECOM COMPANY	15.64x	2.72x	8.53x	5.05%	58.05B
SINGAPORE TELECOMMUNICATIONS LIMITED	16.33x	5.28x	19.14x	4.4%	54.57B
ORANGE	17.11x	1.97x	6.14x	4.51%	53.54B
Average	14.47x	2.38x	7.26x	4.77%	101.08B
Weighted average by Cap.	12.99x	2.12x	6.33x	5.23%