Valuation Deutsche Telekom AG

Stocks

Market Closed - Xetra Other stock markets 18:35:25 17/07/2026 +03			5-day change	1st Jan Change
27.11 ^EUR	+1.61%		+3.79%	-1.99%

07-19	TV rights deal sealed: Deutsche Telekom will also show the 2030 World Cup	DP
07-15	Deutsche Telekom and Austrian Institute of Technology Announces Collaboration	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	77,318	92,667	108,156	141,518	131,476	130,148	-	-
Change	-	19.85%	16.71%	30.85%	-7.1%	-1.01%	-	-
Enterprise Value (EV) ¹	209,460	235,092	240,435	278,845	263,994	262,372	260,580	259,504
Change	-	12.24%	2.27%	15.98%	-5.33%	-0.61%	-0.68%	-0.41%
P/E	18.7x	11.6x	6.09x	12.7x	14x	13.7x	12x	10.5x
PBR	1.9x	1.91x	1.9x	2.24x	2.15x	2.01x	1.89x	1.76x
PEG	-	0.1x	0x	-0.3x	-1.1x	29.15x	0.8x	0.7x
Capitalization / Revenue	0.71x	0.81x	0.97x	1.22x	1.1x	1.06x	1.02x	0.99x
EV / Revenue	1.93x	2.05x	2.15x	2.41x	2.22x	2.13x	2.05x	1.97x
EV / EBITDA	5.61x	5.85x	5.94x	6.48x	5.97x	5.55x	5.21x	4.93x
EV / EBIT	12.5x	11x	10.3x	10.8x	10.6x	9.31x	8.37x	7.66x
EV / FCF	23.8x	20.4x	14.9x	14.6x	13.5x	13.7x	12.3x	11.4x
FCF Yield	4.21%	4.89%	6.71%	6.87%	7.4%	7.29%	8.14%	8.77%
Dividend per Share ²	0.64	0.7	0.77	0.9	1	1.129	1.272	1.415
Rate of return	3.93%	3.76%	3.54%	3.12%	3.62%	4.17%	4.69%	5.22%
EPS ²	0.87	1.612	3.57	2.27	1.97	1.979	2.268	2.591
Distribution rate	73.6%	43.4%	21.6%	39.6%	50.8%	57.1%	56.1%	54.6%
Net sales ¹	108,794	114,413	111,985	115,769	119,081	122,916	127,262	131,600
EBITDA ¹	37,330	40,208	40,497	43,021	44,244	47,256	50,040	52,650
EBIT ¹	16,749	21,330	23,277	25,853	24,822	28,181	31,149	33,896
Net income ¹	4,176	8,001	17,788	11,209	9,609	9,702	11,327	12,348
Net Debt ¹	132,142	142,425	132,279	137,327	132,518	132,225	130,432	129,356
Reference price ²	16.30	18.64	21.75	28.89	27.66	27.11	27.11	27.11
Nbr of stocks (in thousands)	4,743,456	4,971,941	4,972,701	4,898,512	4,753,303	4,800,734	-	-
Announcement Date	2/24/22 A	2/23/23 A	2/23/24 A	2/26/25 A	2/26/26 A	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DEUTSCHE TELEKOM AG	13.7x	2.13x	5.55x	4.17%	149B
CHINA MOBILE LIMITED	11.39x	1.32x	4.09x	7.04%	224B
VERIZON COMMUNICATIONS, INC.	9.11x	2.38x	6.37x	6.47%	182B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.45x	2.04x	5.15x	2.39%	79.13B
CHINA TELECOM CORPORATION LIMITED	12.16x	0.82x	3.08x	6.63%	77.03B
NTT, INC.	12.03x	1.75x	7.5x	3.57%	75.8B
SAUDI TELECOM COMPANY	15.41x	2.68x	8.39x	5.1%	57.37B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.9x	5.38x	19.65x	4.48%	56.14B
ORANGE	16.05x	1.79x	5.62x	4.78%	50.1B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.78x	2.63x	6.04x	4.6%	48.02B
Average	14.20x	2.29x	7.14x	4.92%	99.89B
Weighted average by Cap.	12.92x	2.08x	6.28x	5.36%