Valuation Telecom Italia S.p.A.

Equities

Market Closed - Borsa Italiana Other stock markets 16:45:00 10/03/2026 GMT			5-day change	1st Jan Change
0.6040 ^EUR	0.00%		-1.53%	+17.56%

03-10	Del Fante poised for fourth term at the helm of Poste Italiane	AN
03-10	Trading floor on the buy side; Mib regains 45,200	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	8,279	9,107	4,546	6,305	5,499	13,474	13,474	-
Change	-	10%	-50.08%	38.68%	-12.78%	145.02%	0%	-
Enterprise Value (EV) ¹	31,605	31,294	29,910	31,961	15,625	22,531	21,747	21,518
Change	-	-0.98%	-4.42%	6.86%	-51.11%	44.19%	-3.48%	-1.05%
P/E ratio	1.14x	-1.09x	-1.55x	-4.2x	-8.22x	49.3x	33.1x	21x
PBR	0.3x	0.38x	0.31x	0.46x	0.44x	1x	0.94x	0.93x
PEG	-	0x	0x	0.1x	0.1x	-0x	0.7x	0.4x
Capitalization / Revenue	0.52x	0.59x	0.29x	0.39x	0.38x	0.98x	0.95x	0.93x
EV / Revenue	2x	2.04x	1.89x	1.96x	1.08x	1.63x	1.54x	1.48x
EV / EBITDA	4.69x	6.16x	5.59x	5.6x	3.24x	5.15x	4.74x	4.45x
EV / EBIT	15x	-8.87x	49.4x	38.2x	10.1x	16.9x	13.2x	11.5x
EV / FCF	10.3x	96.9x	-21.2x	-841x	12x	31.5x	16.7x	18.1x
FCF Yield	9.73%	1.03%	-4.71%	-0.12%	8.3%	3.18%	5.99%	5.53%
Dividend per Share ²	0.01	-	-	-	-	0.0131	0.0191	0.0243
Rate of return	2.65%	-	-	-	-	2.17%	3.17%	4.02%
EPS ²	0.33	-0.4	-0.14	-0.07	-0.03	0.0122	0.0182	0.0287
Distribution rate	3.03%	-	-	-	-	107%	105%	84.5%
Net sales ¹	15,805	15,316	15,788	16,296	14,442	13,792	14,142	14,554
EBITDA ¹	6,739	5,080	5,347	5,710	4,825	4,376	4,591	4,837
EBIT ¹	2,104	-3,529	606	836	1,545	1,331	1,646	1,877
Net income ¹	7,224	-8,652	-2,925	-1,441	-610	300.5	346.4	508.3
Net Debt ¹	23,326	22,187	25,364	25,656	10,126	9,057	8,273	8,044
Reference price ²	0.3774	0.4342	0.2163	0.2942	0.2466	0.6040	0.6040	0.6040
Nbr of stocks (in thousands)	21,195,996	21,202,712	21,241,316	21,252,196	21,252,196	21,260,815	21,260,815	-
Announcement Date	24/02/21	02/03/22	15/03/23	06/03/24	05/03/25	-	-	-

¹EUR in Million²EUR

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.($)
TELECOM ITALIA S.P.A.	47.44x	1.6x	5.05x	2.25%	15.1B
CHINA MOBILE LIMITED	10.48x	1.26x	3.9x	7.15%	220B
VERIZON COMMUNICATIONS, INC.	10.39x	2.53x	6.87x	5.57%	213B
DEUTSCHE TELEKOM AG	16.08x	2.34x	6.17x	3.47%	182B
NTT, INC.	12.21x	1.71x	7.11x	3.44%	79.29B
CHINA TELECOM CORPORATION LIMITED	11.74x	0.81x	2.96x	6.3%	76.48B
AMÉRICA MÓVIL, S.A.B. DE C.V.	14.67x	2.05x	5.17x	2.46%	71.83B
SINGAPORE TELECOMMUNICATIONS LIMITED	29.38x	6.09x	22.03x	3.7%	63.85B
SAUDI TELECOM COMPANY	14.75x	2.52x	7.97x	5.24%	56.09B
ORANGE	32.64x	1.82x	6.06x	4.48%	52.77B
Average	19.98x	2.27x	7.33x	4.41%	103.04B
Weighted average by Cap.	15.05x	2.17x	6.65x	4.97%