Valuation Orange Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 22:56:32 15/06/2026 +03			5-day change	1st Jan Change
17.48 ^EUR	-1.88%		+3.01%	+26.25%

02:15pm	Orange to Issue New Bonds
10:56am	Orange Plans New Notes Offering, Launches Tender Offer for Existing Notes	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	46,617	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	23.48%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	86,384	85,253	83,303
Change	-	1.87%	8.89%	-11.63%	25.38%	43.31%	-1.31%	-2.29%
P/E Ratio	-	12.7x	12.1x	11.7x	101x	17.3x	15.4x	14.1x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.49x	1.41x	1.35x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	1.3x	1.6x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	1.04x	0.95x	0.93x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.93x	1.74x	1.67x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	6.02x	5.26x	4.96x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	14.1x	12.4x	11.6x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	20.6x	17.4x	15.6x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	4.85%	5.75%	6.4%
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%	4.49%	4.68%	4.86%
EPS ²	-	0.73	0.85	0.82	0.14	1.016	1.141	1.242
Distribution rate	-	95.9%	82.4%	87.8%	536%	77.5%	71.8%	68.5%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	44,679	49,035	49,926
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,360	16,213	16,798
EBIT ¹	7,969	5,943	5,610	5,489	4,568	6,141	6,885	7,190
Net income ¹	233	2,146	2,440	2,350	538	2,738	3,094	3,385
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	39,767	38,636	36,686
Reference price ²	9.41	9.28	10.30	9.63	14.20	17.53	17.53	17.53
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.	10.02x	2.5x	6.69x	5.87%	201B
DEUTSCHE TELEKOM AG	14.12x	2.19x	5.76x	3.99%	158B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.47x	2.09x	5.26x	2.31%	83.43B
NTT, INC.	11.67x	1.69x	6.93x	3.6%	75.23B
SAUDI TELECOM COMPANY	15.79x	2.75x	8.61x	5%	58.66B
SINGAPORE TELECOMMUNICATIONS LIMITED	16.26x	5.24x	19.01x	4.42%	54.6B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	13.83x	2.55x	5.86x	4.89%	44.89B
SWISSCOM AG	24.29x	3.37x	7.42x	4.1%	42.73B
TELSTRA GROUP LIMITED	25.33x	3.07x	8.2x	4.04%	40.65B
Average	16.09x	2.83x	8.19x	4.25%	84.33B
Weighted average by Cap.	14.16x	2.61x	7.47x	4.44%