Company Valuation: Telecom Italia Di Risp

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,841 3,416 4,662 3,929 8,202 12,639 - -
Change - -50.06% 36.45% -15.72% 108.77% 54.09% - -
Enterprise Value (EV) 1 29,028 28,780 30,318 14,055 17,980 20,082 19,833 19,370
Change - -0.85% 5.34% -53.64% 27.93% 11.69% -1.24% -2.33%
P/E Ratio -1.09x -1.55x -4.2x -8.22x 25.7x 52.8x 26x 19.4x
PBR 0.38x 0.31x 0.46x 0.44x 0.89x 1.45x 1.22x 1.18x
PEG - 0x 0.1x 0.1x -0x -2.2x 0x 0.6x
Capitalization / Revenue 0.45x 0.22x 0.29x 0.27x 0.6x 0.89x 0.86x 0.84x
EV / Revenue 1.9x 1.82x 1.86x 0.97x 1.31x 1.41x 1.35x 1.29x
EV / EBITDA 5.71x 5.38x 5.31x 2.91x 3.94x 4.35x 4.05x 3.79x
EV / EBIT -8.23x 47.5x 36.3x 9.1x 11.5x 12.6x 10.3x 9.31x
EV / FCF 89.9x -20.4x -798x 10.8x 17.9x 16.5x 16.5x 14.1x
FCF Yield 1.11% -4.9% -0.13% 9.23% 5.6% 6.07% 6.05% 7.09%
Dividend per Share 2 - - - - - 0.1887 0.2855 0.3316
Rate of return - - - - - 2.36% 3.57% 4.15%
EPS 2 -4 -1.4 -0.7 -0.3 0.2 0.1512 0.3076 0.412
Distribution rate - - - - - 125% 92.8% 80.5%
Net sales 1 15,316 15,788 16,296 14,442 13,734 14,234 14,638 14,982
EBITDA 1 5,080 5,347 5,710 4,825 4,566 4,616 4,902 5,106
EBIT 1 -3,529 606 836 1,545 1,564 1,596 1,917 2,080
Net income 1 -8,652 -2,925 -1,441 -610 297 208.6 511.6 662.1
Net Debt 1 22,187 25,364 25,656 10,126 9,778 7,444 7,194 6,731
Reference price 2 4.342 2.163 2.942 2.466 5.138 7.988 7.988 7.988
Nbr of stocks (in thousands) 2,120,271 2,124,132 2,125,220 2,125,220 2,126,082 2,126,822 - -
Announcement Date 02/03/22 15/03/23 06/03/24 05/03/25 11/03/26 - - -
1EUR in Million2EUR
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.56x1.35x4.19x6.93% 228B
9.74x2.46x6.58x6.05% 195B
13.79x2.16x5.69x4.08% 154B
13.04x2.04x5.14x2.38% 80.78B
12.26x0.82x3.07x6.48% 76.95B
11.5x1.67x6.88x3.65% 74.04B
15.84x2.76x8.65x4.97% 59.03B
16.37x5.28x19.13x4.39% 55.02B
17.23x1.93x6.01x4.5% 54.02B
Average 13.48x 2.28x 7.26x 4.83% 108.61B
Weighted average by Cap. 12.56x 2.08x 6.31x 5.25%

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

  1. Stock Market
  2. Stocks
  3. TIT Stock
  4. TQIR Stock
  5. Valuation Telecom Italia Di Risp
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!