Valuation Elisa Oyj Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 15:46:12 2026-09-15 EDT			5-day change	1st Jan Change
37.94 ^EUR	+2.76%		+3.42%	-1.23%

09-14	Svenska Handelsbanken Downgrades Elisa to Sell, Lowers PT	MT
09-14	Handelsbanken downgrades Elisa to sell (hold), target price €35.5 (38.5)	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,669	7,926	6,715	6,705	6,058	6,092	-	-
Change	-	-8.57%	-15.28%	-0.15%	-9.65%	0.57%	-	-
Enterprise Value (EV) ¹	9,888	9,202	8,020	8,178	7,566	7,601	7,606	7,617
Change	-	-6.94%	-12.85%	1.97%	-7.48%	0.46%	0.07%	0.15%
P/E	25.2x	21.2x	17.9x	18.7x	17.7x	15.9x	15.3x	14.8x
PBR	7.24x	6.36x	5.2x	5.22x	4.84x	4.85x	4.84x	4.84x
PEG	-	2.53x	41.71x	-3.98x	-3.95x	1.3x	4.25x	3.79x
Capitalization / Revenue	4.34x	3.72x	3.08x	3.06x	2.68x	2.69x	2.63x	2.57x
EV / Revenue	4.95x	4.32x	3.68x	3.73x	3.35x	3.36x	3.29x	3.22x
EV / EBITDA	14x	12.5x	10.6x	10.4x	9.36x	9.25x	9x	8.76x
EV / EBIT	22.5x	19.5x	16.5x	16.2x	14.8x	14.6x	14x	13.4x
EV / FCF	29.4x	28.7x	23.4x	23.8x	18.5x	19x	18.3x	17.8x
FCF Yield	3.41%	3.49%	4.28%	4.21%	5.41%	5.27%	5.47%	5.61%
Dividend per Share ²	2.05	2.05	2.15	2.25	2.35	2.47	2.542	2.615
Rate of return	3.79%	4.14%	5.13%	5.38%	6.23%	6.51%	6.7%	6.89%
EPS ²	2.15	2.33	2.34	2.23	2.13	2.389	2.475	2.572
Distribution rate	95.3%	88%	91.9%	101%	110%	103%	103%	102%
Net sales ¹	1,998	2,130	2,180	2,192	2,257	2,265	2,314	2,367
EBITDA ¹	706	735	756	783	808	821.8	845.2	870
EBIT ¹	439	472	487	504	512	521.6	545.2	568.7
Net income ¹	343.6	374.1	375.2	358.4	342	377.8	392.7	407.2
Net Debt ¹	1,219	1,276	1,304	1,473	1,508	1,509	1,514	1,525
Reference price ²	54.12	49.46	41.87	41.80	37.74	37.94	37.94	37.94
Nbr of stocks (in thousands)	160,187	160,260	160,388	160,409	160,514	160,575	-	-
Announcement Date	1/27/22	1/27/23	1/26/24	1/31/25	1/30/26	-	-	-

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	11.07x	1.31x	4.16x	7.01%	223B
VERIZON COMMUNICATIONS, INC.	11.29x	2.62x	6.94x	5.51%	213B
DEUTSCHE TELEKOM AG	14.07x	2.19x	5.66x	3.9%	160B
NTT, INC.	14.01x	1.87x	8.17x	3%	93.92B
CHINA TELECOM CORPORATION LIMITED	12.03x	0.89x	3.33x	6.42%	80.52B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.78x	1.8x	4.55x	2.78%	69.52B
SAUDI TELECOM COMPANY	15.37x	2.7x	8.42x	5.03%	58.31B
SINGAPORE TELECOMMUNICATIONS LIMITED	24.03x	5.42x	19.8x	4.54%	57.29B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.26x	2.82x	6.31x	4.31%	52.04B
Average	14.32x	2.40x	7.48x	4.72%	111.99B
Weighted average by Cap.	13.20x	2.17x	6.56x	5.09%