Valuation Swisscom AG

Stocks

Market Closed - Swiss Exchange 16:31:41 16/10/2026 BST			5-day change	1st Jan Change
668.50 ^CHF	+1.36%		+6.28%	+16.16%

10-14	Communications Services Down on Rotation Out of Cyclical Sectors - Communications Services Roundup	DJ
10-14	Swisscom Wins Appeal Against Swiss Antitrust Fine Over Fiber Network Expansion -- Update	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	26,657	26,243	26,212	26,134	29,812	34,630	-	-
Change	-	-1.55%	-0.12%	-0.3%	14.07%	16.16%	-	-
Enterprise Value (EV) ¹	34,363	33,617	33,283	41,731	45,445	49,592	49,511	48,934
Change	-	-2.17%	-0.99%	25.38%	8.9%	9.13%	-0.16%	-1.16%
P/E	14.5x	16.4x	15.3x	16.9x	23.5x	25.1x	23.1x	21.3x
PBR	2.47x	2.35x	2.26x	2.15x	2.44x	2.82x	2.79x	2.76x
PEG	-	-1.3x	2.25x	-1.71x	-1.3x	2.9x	2.76x	2.42x
Capitalization / Revenue	2.38x	2.36x	2.37x	2.37x	1.98x	2.35x	2.36x	2.36x
EV / Revenue	3.07x	3.03x	3.01x	3.78x	3.02x	3.37x	3.38x	3.34x
EV / EBITDA	7.66x	7.63x	7.2x	9.58x	6.87x	7.39x	7.29x	7.06x
EV / EBIT	16.6x	16.5x	15.1x	21.4x	23.6x	23.8x	22.2x	20.6x
EV / FCF	19.5x	24.9x	22.5x	29x	31.7x	32.2x	31.2x	26.5x
FCF Yield	5.12%	4.01%	4.45%	3.44%	3.15%	3.11%	3.2%	3.77%
Dividend per Share ²	22	22	22	22	22	26.95	28.21	29.18
Rate of return	4.28%	4.34%	4.35%	4.36%	3.82%	4.03%	4.22%	4.37%
EPS ²	35.37	30.93	33.03	29.77	24.54	26.67	28.9	31.44
Distribution rate	62.2%	71.1%	66.6%	73.9%	89.6%	101%	97.6%	92.8%
Net sales ¹	11,183	11,112	11,072	11,036	15,048	14,721	14,667	14,656
EBITDA ¹	4,484	4,406	4,622	4,355	6,617	6,706	6,796	6,932
EBIT ¹	2,066	2,040	2,205	1,951	1,925	2,086	2,229	2,370
Net income ¹	1,832	1,602	1,711	1,541	1,271	1,432	1,525	1,693
Net Debt ¹	7,706	7,374	7,071	15,597	15,633	14,962	14,881	14,305
Reference price ²	514.60	506.60	506.00	504.50	575.50	668.50	668.50	668.50
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SWISSCOM AG	25.07x	3.37x	7.39x	4.03%	42.03B
CHINA MOBILE LIMITED	11.32x	1.34x	4.27x	6.83%	228B
VERIZON COMMUNICATIONS, INC.	9.94x	2.44x	6.42x	6.3%	186B
DEUTSCHE TELEKOM AG	12.46x	2.1x	5.42x	4.35%	140B
NTT, INC.	13.62x	1.87x	8.14x	3.07%	89.99B
CHINA TELECOM CORPORATION LIMITED	12.31x	0.98x	3.67x	6.15%	87.71B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.64x	1.92x	4.83x	2.6%	68.42B
SAUDI TELECOM COMPANY	14.61x	2.63x	8.21x	5.24%	56.04B
SINGAPORE TELECOMMUNICATIONS LIMITED	22.47x	5.18x	18.89x	4.85%	53.2B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.39x	2.67x	5.93x	4.53%	49.63B
Average	14.88x	2.45x	7.32x	4.79%	100.09B
Weighted average by Cap.	13.11x	2.13x	6.38x	5.27%