Valuation Swisscom AG

Equities

Market Closed - Swiss Exchange Other stock markets 16:31:31 11/12/2025 GMT			5-day change	1st Jan Change
549.00 ^CHF	-0.72%		-2.14%	+8.82%

12-09	Italy's telco regulator gives initial nod to 5G spectrum rights renewal, sources say	RE
11-28	Swiss stocks - Factors to watch on November 28	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	24,715	26,657	26,243	26,212	26,134	28,439	-	-
Change	-	7.86%	-1.55%	-0.12%	-0.3%	8.82%	-	-
Enterprise Value (EV) ¹	32,921	34,363	33,617	33,283	41,731	44,113	45,675	45,413
Change	-	4.38%	-2.17%	-0.99%	25.38%	5.71%	3.54%	-0.57%
P/E ratio	16.2x	14.5x	16.4x	15.3x	16.9x	21.8x	20.3x	18x
PBR	2.6x	2.47x	2.35x	2.26x	2.15x	2.31x	2.35x	2.27x
PEG	-	0.7x	-1.3x	2.25x	-1.71x	-1.4x	2.73x	1.4x
Capitalization / Revenue	2.23x	2.38x	2.36x	2.37x	2.37x	1.89x	1.9x	1.9x
EV / Revenue	2.97x	3.07x	3.03x	3.01x	3.78x	2.92x	3.06x	3.04x
EV / EBITDA	7.51x	7.66x	7.63x	7.2x	9.58x	6.66x	6.8x	6.57x
EV / EBIT	16.9x	16.6x	16.5x	15.1x	21.4x	21.9x	21.6x	19.6x
EV / FCF	17.9x	19.5x	24.9x	22.5x	29x	34.7x	33.2x	30.3x
FCF Yield	5.59%	5.12%	4.01%	4.45%	3.44%	2.88%	3.02%	3.3%
Dividend per Share ²	22	22	22	22	22	25.49	26.2	27.01
Rate of return	4.61%	4.28%	4.34%	4.35%	4.36%	4.64%	4.77%	4.92%
EPS ²	29.54	35.37	30.93	33.03	29.77	25.22	27.1	30.52
Distribution rate	74.5%	62.2%	71.1%	66.6%	73.9%	101%	96.7%	88.5%
Net sales ¹	11,100	11,183	11,112	11,072	11,036	15,081	14,946	14,930
EBITDA ¹	4,382	4,484	4,406	4,622	4,355	6,619	6,721	6,912
EBIT ¹	1,947	2,066	2,040	2,205	1,951	2,017	2,119	2,312
Net income ¹	1,530	1,832	1,602	1,711	1,541	1,380	1,427	1,554
Net Debt ¹	8,206	7,706	7,374	7,071	15,597	15,673	17,236	16,974
Reference price ²	477.10	514.60	506.60	506.00	504.50	549.00	549.00	549.00
Nbr of stocks (in thousands)	51,802	51,802	51,802	51,802	51,802	51,802	-	-
Announcement Date	04/02/21	03/02/22	08/02/23	07/02/24	13/02/25	-	-	-

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	21.77x	2.92x	6.66x	4.64%	35.8B
CHINA MOBILE LIMITED	11.7x	1.38x	4.27x	6.33%	242B
VERIZON COMMUNICATIONS, INC.	8.82x	2.23x	6.14x	6.8%	170B
DEUTSCHE TELEKOM AG	14.48x	2.17x	5.74x	3.71%	150B
CHINA TELECOM CORPORATION LIMITED	13.35x	0.94x	3.41x	5.51%	84.67B
NTT, INC.	11.83x	1.71x	6.96x	3.43%	82.11B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.42x	1.93x	4.89x	3.39%	64.44B
SINGAPORE TELECOMMUNICATIONS LIMITED	27.04x	5.72x	20.67x	4.08%	58.22B
SAUDI TELECOM COMPANY	14.35x	2.67x	8.48x	5.1%	57.63B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	11.84x	2.69x	6.11x	4.65%	43.8B
Average	14.86x	2.44x	7.33x	4.76%	98.83B
Weighted average by Cap.	13.32x	2.12x	6.38x	5.17%