Valuation Orange LIQUIDNET SYSTEMS

Stocks

Real-time Estimate Tradegate Other stock markets 08:35:29 30/06/2026 +03			5-day change	1st Jan Change
16.85 ^EUR	+17.52%		0.00%	-

06-29	BT, Verizon join forces to create $4 billion international joint venture	RE
06-25	French Telco Orange Names New Chief AI Officer	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	24,775	24,661	27,400	25,593	37,752	44,623	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	18.2%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	82,810	82,199	80,196
Change	-	1.87%	8.89%	-11.63%	25.38%	37.38%	-0.74%	-2.44%
P/E	-	12.7x	12.1x	11.7x	101x	17.1x	15x	13.7x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.46x	1.38x	1.34x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	1.1x	1.46x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	1x	0.91x	0.89x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.85x	1.68x	1.61x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.8x	5.11x	4.82x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	13.6x	11.9x	11.1x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	19.7x	16.8x	15x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	5.06%	5.96%	6.65%
Dividend per Share ²	0.7	0.7	0.7	0.72	0.75	0.7872	0.8196	0.8513
Rate of return	7.44%	7.54%	6.79%	7.48%	5.28%	4.69%	4.88%	5.07%
EPS ²	-	0.73	0.85	0.82	0.14	0.9818	1.121	1.226
Distribution rate	-	95.9%	82.4%	87.8%	536%	80.2%	73.1%	69.4%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	44,709	49,045	49,906
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,289	16,102	16,635
EBIT ¹	7,969	5,943	5,610	5,489	4,568	6,108	6,889	7,200
Net income ¹	233	2,146	2,440	2,350	538	2,675	3,089	3,378
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	38,187	37,576	35,573
Reference price ²	9.41	9.28	10.30	9.63	14.20	16.78	16.78	16.78
Nbr of stocks (in thousands)	2,631,971	2,657,122	2,659,182	2,658,153	2,658,600	2,659,283	-	-
Announcement Date	2/17/22 A	2/16/23 A	2/15/24 A	2/13/25 A	2/18/26 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.($)
VERIZON COMMUNICATIONS, INC.	9.65x	2.45x	6.57x	6.07%	184B
DEUTSCHE TELEKOM AG	13.09x	2.1x	5.53x	4.3%	136B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.11x	2.05x	5.16x	2.37%	79.97B
NTT, INC.	11.46x	1.72x	7.3x	3.75%	73.44B
SAUDI TELECOM COMPANY	15.63x	2.72x	8.53x	5.04%	58.2B
SINGAPORE TELECOMMUNICATIONS LIMITED	16.87x	5.42x	19.66x	4.26%	56.33B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.12x	2.59x	5.94x	4.81%	45.89B
SWISSCOM AG	23.4x	3.28x	7.24x	4.25%	40.53B
TELSTRA GROUP LIMITED	25.04x	3.05x	8.13x	4.08%	39.35B
Average	15.82x	2.82x	8.23x	4.33%	79.37B
Weighted average by Cap.	13.85x	2.61x	7.56x	4.56%