|
Market Closed -
OTC Markets
22:58:24 05/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 77.25 USD | +0.31% |
|
-2.41% | +6.13% |
| 09-21 | Swisscom AG(SWX:SCMN) dropped from Swiss SMI Index | CI |
| 09-10 | Sadif Investment Analytics Upgrades Swisscom to Hold, Trims PT | MT |
Company Valuation: Swisscom AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 26,657 | 26,243 | 26,212 | 26,134 | 29,812 | 33,205 | - | - |
| Change | - | -1.55% | -0.12% | -0.3% | 14.07% | 11.38% | - | - |
| Enterprise Value (EV) 1 | 34,363 | 33,617 | 33,283 | 41,731 | 45,445 | 48,059 | 48,307 | 47,775 |
| Change | - | -2.17% | -0.99% | 25.38% | 8.9% | 5.75% | 0.52% | -1.1% |
| P/E | 14.5x | 16.4x | 15.3x | 16.9x | 23.5x | 24x | 22x | 20.2x |
| PBR | 2.47x | 2.35x | 2.26x | 2.15x | 2.44x | 2.7x | 2.68x | 2.64x |
| PEG | - | -1.3x | 2.25x | -1.71x | -1.3x | 2.68x | 2.42x | 2.28x |
| Capitalization / Revenue | 2.38x | 2.36x | 2.37x | 2.37x | 1.98x | 2.26x | 2.27x | 2.27x |
| EV / Revenue | 3.07x | 3.03x | 3.01x | 3.78x | 3.02x | 3.27x | 3.3x | 3.26x |
| EV / EBITDA | 7.66x | 7.63x | 7.2x | 9.58x | 6.87x | 7.17x | 7.11x | 6.89x |
| EV / EBIT | 16.6x | 16.5x | 15.1x | 21.4x | 23.6x | 22.9x | 21.5x | 19.9x |
| EV / FCF | 19.5x | 24.9x | 22.5x | 29x | 31.7x | 31.2x | 30.4x | 25.9x |
| FCF Yield | 5.12% | 4.01% | 4.45% | 3.44% | 3.15% | 3.21% | 3.28% | 3.86% |
| Dividend per Share 2 | 22 | 22 | 22 | 22 | 22 | 26.95 | 28.21 | 29.18 |
| Rate of return | 4.28% | 4.34% | 4.35% | 4.36% | 3.82% | 4.2% | 4.4% | 4.55% |
| EPS 2 | 35.37 | 30.93 | 33.03 | 29.77 | 24.54 | 26.74 | 29.17 | 31.76 |
| Distribution rate | 62.2% | 71.1% | 66.6% | 73.9% | 89.6% | 101% | 96.7% | 91.9% |
| Net sales 1 | 11,183 | 11,112 | 11,072 | 11,036 | 15,048 | 14,716 | 14,652 | 14,643 |
| EBITDA 1 | 4,484 | 4,406 | 4,622 | 4,355 | 6,617 | 6,704 | 6,794 | 6,931 |
| EBIT 1 | 2,066 | 2,040 | 2,205 | 1,951 | 1,925 | 2,099 | 2,249 | 2,396 |
| Net income 1 | 1,832 | 1,602 | 1,711 | 1,541 | 1,271 | 1,421 | 1,535 | 1,694 |
| Net Debt 1 | 7,706 | 7,374 | 7,071 | 15,597 | 15,633 | 14,854 | 15,102 | 14,570 |
| Reference price 2 | 514.60 | 506.60 | 506.00 | 504.50 | 575.50 | 641.00 | 641.00 | 641.00 |
| Nbr of stocks (in thousands) | 51,802 | 51,802 | 51,802 | 51,802 | 51,802 | 51,802 | - | - |
| Announcement Date | 2/3/22 A | 2/8/23 A | 2/7/24 A | 2/13/25 A | 2/12/26 A | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11x | 1.3x | 4.13x | 7.03% | 222B | |
| 10.15x | 2.47x | 6.53x | 6.14% | 191B | |
| 12.78x | 2.14x | 5.49x | 4.24% | 143B | |
| 13.3x | 1.84x | 8.01x | 3.15% | 87.71B | |
| 11.68x | 0.9x | 3.36x | 6.54% | 80.58B | |
| 11.49x | 1.77x | 4.48x | 2.85% | 63.93B | |
| 14.84x | 2.65x | 8.25x | 5.16% | 56.92B | |
| 22.87x | 5.28x | 19.27x | 4.78% | 54.26B | |
| 14.49x | 2.69x | 6.01x | 4.48% | 50.15B | |
| Average | 13.62x | 2.34x | 7.28x | 4.93% | 105.5B | |
| Weighted average by Cap. | 12.50x | 2.09x | 6.35x | 5.37% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SCMN Stock
- SCMWY Stock
- Valuation Swisscom AG
Select your edition
All financial news and data tailored to specific country editions
