Valuation Orange London S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 10:52:03 28/07/2026 +03			5-day change	1st Jan Change
16.70 ^EUR	+1.09%		+4.06%	+18.35%

09:53am	Orange: H1 confirms that Orange is now a solid dividend-generating machine
09:14am	Orange Turns to H1 Net Income; Revenue Up	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	43,652	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	15.63%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	81,893	80,465	78,371
Change	-	1.87%	8.89%	-11.63%	25.38%	35.86%	-1.74%	-2.6%
P/E	-	12.7x	12.1x	11.7x	101x	16x	15.2x	13.4x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.41x	1.34x	1.3x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	2.96x	1x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	0.97x	0.89x	0.87x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.82x	1.64x	1.57x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.71x	5.03x	4.73x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	13.8x	12.5x	10.9x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	19.6x	15.9x	14.5x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	5.1%	6.28%	6.9%
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%	4.8%	4.99%	5.19%
EPS ²	-	0.73	0.85	0.82	0.14	1.026	1.079	1.224
Distribution rate	-	95.9%	82.4%	87.8%	536%	76.7%	76%	69.5%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	44,949	49,003	49,903
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,348	15,995	16,563
EBIT ¹	7,969	5,943	5,610	5,489	4,568	5,916	6,430	7,160
Net income ¹	233	2,146	2,440	2,350	538	2,580	2,890	3,372
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	38,241	36,813	34,719
Reference price ²	9.41	9.28	10.30	9.63	14.20	16.42	16.42	16.42
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.($)
CHINA MOBILE LIMITED	11.58x	1.36x	4.22x	6.83%	231B
VERIZON COMMUNICATIONS, INC.	10.44x	2.5x	6.62x	5.97%	197B
DEUTSCHE TELEKOM AG	13.43x	2.13x	5.55x	4.17%	148B
CHINA TELECOM CORPORATION LIMITED	12.06x	0.84x	3.14x	6.59%	78.4B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.93x	2.01x	5.1x	2.45%	77.26B
NTT, INC.	12.32x	1.77x	7.57x	3.49%	76.79B
SAUDI TELECOM COMPANY	15.46x	2.69x	8.42x	5.09%	57.58B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.79x	5.36x	19.57x	4.5%	55.89B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.28x	2.57x	5.93x	4.72%	46.88B
Average	14.03x	2.36x	7.35x	4.87%	107.6B
Weighted average by Cap.	12.90x	2.12x	6.38x	5.27%