Valuation Proximus PLC Boerse Muenchen

Stocks

Real-time Boerse Muenchen 10:43:10 01/09/2026 +03			5-day change	1st Jan Change
1.240 ^EUR	0.00%		-1.59%	-11.43%

08-29	Proximus PLC, Unifiber SA - M&A Call
07-31	Proximus PLC, Q2 2026 Earnings Call, Jul 31, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,531	2,903	2,749	1,621	2,281	2,051	-	-
Change	-	-47.51%	-5.29%	-41.03%	40.73%	-10.08%	-	-
Enterprise Value (EV) ¹	8,544	5,933	6,178	5,827	6,213	6,129	6,148	6,075
Change	-	-30.56%	4.13%	-5.68%	6.63%	-1.36%	0.31%	-1.19%
P/E	12.5x	6.43x	7.67x	3.62x	5.75x	6.74x	7.62x	7.33x
PBR	1.86x	0.88x	0.83x	0.38x	0.51x	0.44x	0.42x	0.41x
PEG	-	2.94x	-0.4x	0.1x	-0.5x	-0.3x	-0.7x	1.86x
Capitalization / Revenue	0.99x	0.49x	0.46x	0.25x	0.36x	0.33x	0.33x	0.33x
EV / Revenue	1.53x	1x	1.02x	0.91x	0.99x	1x	1x	0.98x
EV / EBITDA	4.82x	3.32x	3.52x	3.15x	3.3x	3.23x	3.22x	3.15x
EV / EBIT	13.2x	9.17x	10.3x	8.43x	9.56x	11.3x	11.2x	10.6x
EV / FCF	36x	35.5x	37x	45.5x	20.8x	31.4x	26.9x	23.2x
FCF Yield	2.77%	2.81%	2.7%	2.2%	4.81%	3.19%	3.71%	4.31%
Dividend per Share ²	1.2	1.2	1.2	0.6	-	0.3	0.4	0.49
Rate of return	7%	13.3%	14.1%	11.9%	-	4.72%	6.3%	7.72%
EPS ²	1.37	1.4	1.11	1.39	1.23	0.9423	0.8335	0.8664
Distribution rate	87.6%	85.7%	108%	43.2%	-	31.8%	48%	56.6%
Net sales ¹	5,578	5,909	6,042	6,430	6,307	6,139	6,142	6,184
EBITDA ¹	1,772	1,786	1,757	1,850	1,883	1,896	1,912	1,931
EBIT ¹	645	647	601	691	650	544.7	549	571.7
Net income ¹	443	450	357	447	398	285.5	274.3	283.8
Net Debt ¹	3,013	3,030	3,429	4,206	3,932	4,078	4,097	4,024
Reference price ²	17.140	8.996	8.510	5.025	7.075	6.350	6.350	6.350
Nbr of stocks (in thousands)	322,673	322,690	323,060	322,624	322,462	323,068	-	-
Announcement Date	2/18/22 A	2/18/23 A	2/23/24 A	2/28/25 A	2/28/26 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	11.28x	1.32x	4.18x	7%	223B
VERIZON COMMUNICATIONS, INC.	11.01x	2.58x	6.84x	5.64%	208B
DEUTSCHE TELEKOM AG	13.8x	2.21x	5.68x	3.97%	158B
NTT, INC.	13.64x	1.85x	7.92x	3.1%	87.92B
CHINA TELECOM CORPORATION LIMITED	12.83x	0.93x	3.47x	6.03%	82.22B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.64x	1.78x	4.51x	2.81%	69.14B
SAUDI TELECOM COMPANY	15.72x	2.75x	8.58x	4.94%	59.47B
SINGAPORE TELECOMMUNICATIONS LIMITED	24.46x	5.5x	20.12x	4.4%	58.26B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.66x	2.76x	6.18x	4.43%	50.67B
Average	14.45x	2.41x	7.50x	4.7%	110.78B
Weighted average by Cap.	13.24x	2.17x	6.56x	5.12%