Valuation Telecom Italia S.p.A.

Equities

Market Closed - Borsa Italiana Other stock markets 16:45:00 18/11/2025 GMT			5-day change	1st Jan Change
0.4684 ^EUR	0.00%		-5.53%	+89.94%

11-18	Milan in last place; Hera the only one in the green	AN
11-18	Italy Considers Extending 5G Licenses with Lower Fees in Exchange for Investment Commitments	RE

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	10,336	-	-
Change	-	10%	-50.08%	38.68%	-12.78%	87.95%	-	-
Enterprise Value (EV) ¹	31,605	31,294	29,910	31,961	15,625	20,159	18,728	18,640
Change	-	-0.98%	-4.42%	6.86%	-51.11%	29.01%	-7.1%	-0.47%
P/E ratio	1.14x	-1.09x	-1.55x	-4.2x	-8.22x	1,802x	19.4x	15x
PBR	0.3x	0.38x	0.31x	0.46x	0.44x	0.88x	0.67x	0.67x
PEG	-	0x	0x	0.1x	0.1x	-18x	0x	0.5x
Capitalization / Revenue	0.52x	0.59x	0.29x	0.39x	0.38x	0.75x	0.73x	0.71x
EV / Revenue	2x	2.04x	1.89x	1.96x	1.08x	1.47x	1.32x	1.28x
EV / EBITDA	4.69x	6.16x	5.59x	5.6x	3.24x	4.6x	3.93x	3.85x
EV / EBIT	15x	-8.87x	49.4x	38.2x	10.1x	15.1x	11.2x	9.9x
EV / FCF	10.3x	96.9x	-21.2x	-841x	12x	33.8x	16.5x	15.3x
FCF Yield	9.73%	1.03%	-4.71%	-0.12%	8.3%	2.96%	6.07%	6.52%
Dividend per Share ²	0.01	-	-	-	-	0.0192	0.0193	0.0234
Rate of return	2.65%	-	-	-	-	4.1%	4.12%	4.99%
EPS ²	0.33	-0.4	-0.14	-0.07	-0.03	0.00026	0.0242	0.0312
Distribution rate	3.03%	-	-	-	-	7,388%	80%	75%
Net sales ¹	15,805	15,316	15,788	16,296	14,442	13,741	14,157	14,526
EBITDA ¹	6,739	5,080	5,347	5,710	4,825	4,381	4,763	4,839
EBIT ¹	2,104	-3,529	606	836	1,545	1,336	1,672	1,882
Net income ¹	7,224	-8,652	-2,925	-1,441	-610	106.6	615.3	579.3
Net Debt ¹	23,326	22,187	25,364	25,656	10,126	9,823	8,392	8,304
Reference price ²	0.3774	0.4342	0.2163	0.2942	0.2466	0.4684	0.4684	0.4684
Nbr of stocks (in thousands)	21,195,996	21,202,712	21,241,316	21,252,196	21,252,196	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.	1930x	1.52x	4.77x	3.83%	12.82B
CHINA MOBILE LIMITED	11.93x	1.41x	4.32x	6.23%	245B
VERIZON COMMUNICATIONS, INC.	8.94x	2.25x	6.19x	6.66%	173B
DEUTSCHE TELEKOM AG	14.44x	2.2x	5.61x	3.67%	151B
CHINA TELECOM CORPORATION LIMITED	13.82x	0.94x	3.42x	5.35%	84.14B
NTT, INC.	11.64x	1.7x	6.88x	3.49%	81.11B
AMÉRICA MÓVIL, S.A.B. DE C.V.	14.74x	2.06x	5.2x	3.34%	69.67B
SINGAPORE TELECOMMUNICATIONS LIMITED	22.3x	6.12x	22.19x	3.8%	61.87B
SAUDI TELECOM COMPANY	14.54x	2.67x	8.32x	5.49%	57.74B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	11.75x	2.69x	6.09x	4.67%	43.56B
Average	205.41x	2.36x	7.30x	4.65%	97.93B
Weighted average by Cap.	38.04x	2.14x	6.50x	5.11%