Valuation Swisscom AG

Stocks

Real-time Estimate Cboe Europe Other stock markets 16:57:23 24/07/2026 +03			5-day change	1st Jan Change
623.25 ^CHF	-0.28%		-1.50%	+8.51%

07-15	Italy - Factors to watch on July 15	RE
07-14	Italian judge rejects INWIT bid to block Fastweb's exit from tower contract	RE

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	32,376	-	-
Change	-	-1.55%	-0.12%	-0.3%	14.07%	8.6%	-	-
Enterprise Value (EV) ¹	34,363	33,617	33,283	41,731	45,445	47,892	47,632	47,035
Change	-	-2.17%	-0.99%	25.38%	8.9%	5.39%	-0.54%	-1.25%
P/E	14.5x	16.4x	15.3x	16.9x	23.5x	23.6x	21.7x	19.8x
PBR	2.47x	2.35x	2.26x	2.15x	2.44x	2.63x	2.65x	2.73x
PEG	-	-1.3x	2.25x	-1.71x	-1.3x	2.92x	2.58x	2.06x
Capitalization / Revenue	2.38x	2.36x	2.37x	2.37x	1.98x	2.2x	2.21x	2.21x
EV / Revenue	3.07x	3.03x	3.01x	3.78x	3.02x	3.25x	3.25x	3.22x
EV / EBITDA	7.66x	7.63x	7.2x	9.58x	6.87x	7.17x	7.05x	6.83x
EV / EBIT	16.6x	16.5x	15.1x	21.4x	23.6x	23x	21.4x	19.7x
EV / FCF	19.5x	24.9x	22.5x	29x	31.7x	34.4x	30.7x	24.6x
FCF Yield	5.12%	4.01%	4.45%	3.44%	3.15%	2.91%	3.26%	4.07%
Dividend per Share ²	22	22	22	22	22	26.95	27.97	28.92
Rate of return	4.28%	4.34%	4.35%	4.36%	3.82%	4.31%	4.47%	4.63%
EPS ²	35.37	30.93	33.03	29.77	24.54	26.52	28.75	31.51
Distribution rate	62.2%	71.1%	66.6%	73.9%	89.6%	102%	97.3%	91.8%
Net sales ¹	11,183	11,112	11,072	11,036	15,048	14,716	14,656	14,625
EBITDA ¹	4,484	4,406	4,622	4,355	6,617	6,676	6,758	6,883
EBIT ¹	2,066	2,040	2,205	1,951	1,925	2,082	2,226	2,392
Net income ¹	1,832	1,602	1,711	1,541	1,271	1,441	1,531	1,697
Net Debt ¹	7,706	7,374	7,071	15,597	15,633	15,516	15,256	14,659
Reference price ²	514.60	506.60	506.00	504.50	575.50	625.00	625.00	625.00
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SWISSCOM AG	23.57x	3.25x	7.17x	4.31%	39.63B
CHINA MOBILE LIMITED	11.59x	1.34x	4.17x	6.92%	228B
VERIZON COMMUNICATIONS, INC.	9.16x	2.39x	6.38x	6.44%	183B
DEUTSCHE TELEKOM AG	12.97x	2.1x	5.45x	4.32%	143B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.11x	2.03x	5.15x	2.42%	77.98B
CHINA TELECOM CORPORATION LIMITED	12.18x	0.83x	3.09x	6.62%	77.43B
NTT, INC.	11.92x	1.75x	7.47x	3.61%	74.41B
SAUDI TELECOM COMPANY	15.43x	2.68x	8.41x	5.09%	57.5B
SINGAPORE TELECOMMUNICATIONS LIMITED	24x	5.4x	19.73x	4.46%	56.31B
ORANGE	15.87x	1.78x	5.59x	4.83%	49.24B
Average	14.98x	2.36x	7.26x	4.9%	98.64B
Weighted average by Cap.	13.16x	2.10x	6.33x	5.37%