Valuation Lumen Technologies, Inc.

Equities

Market Closed - Nyse Other stock markets 16:00:02 2024-12-10 EST			5-day change	1st Jan Change
6.230 ^USD	-4.15%		-10.87%	+240.44%

12-05	FCC chair proposes cybersecurity rules in response to China's Salt Typhoon telecom hack	RE
12-03	Lumen Technologies, Inc. Presents at Bank of America Securities 2024 Leveraged Finance Conference, Dec-03-2024 10:10 AM

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	14,402	10,697	12,850	5,401	1,846	6,596	-	-
Change	-	-25.73%	20.13%	-57.97%	-65.81%	257.27%	-	-
Enterprise Value (EV) ¹	47,406	42,128	41,478	24,722	19,600	23,034	23,095	22,938
Change	-	-11.13%	-1.54%	-40.4%	-20.72%	17.52%	0.26%	-0.68%
P/E ratio	-2.68x	-8.55x	6.57x	-3.39x	-0.17x	-32.4x	-9x	-22.2x
PBR	1.07x	0.94x	1.08x	0.5x	4.31x	24x	-14x	-6.88x
PEG	-	0.1x	-0x	0x	-0x	0.3x	-0x	0.4x
Capitalization / Revenue	0.64x	0.52x	0.65x	0.31x	0.13x	0.51x	0.54x	0.55x
EV / Revenue	2.12x	2.03x	2.11x	1.41x	1.35x	1.78x	1.88x	1.91x
EV / EBITDA	5.23x	4.74x	4.91x	3.6x	4.24x	6.03x	6.66x	6.17x
EV / EBIT	12.5x	11.7x	9.68x	6.08x	15.9x	40.8x	37x	25.6x
EV / FCF	15.5x	15.1x	11.5x	14.4x	-20.9x	19.8x	227x	67.3x
FCF Yield	6.44%	6.63%	8.68%	6.95%	-4.8%	5.05%	0.44%	1.49%
Dividend per Share ²	1	1	1	0.75	-	-	-	-
Rate of return	7.57%	10.3%	7.97%	14.4%	-	-	-	-
EPS ²	-4.92	-1.14	1.91	-1.54	-10.48	-0.2005	-0.7226	-0.293
Distribution rate	-20.3%	-87.7%	52.4%	-48.7%	-	-	-	-
Net sales ¹	22,401	20,712	19,687	17,478	14,557	12,970	12,298	12,027
EBITDA ¹	9,070	8,888	8,440	6,858	4,628	3,819	3,466	3,719
EBIT ¹	3,780	3,604	4,285	4,066	1,230	565.1	624.7	897.6
Net income ¹	-5,269	-1,232	2,033	-1,548	-10,298	-205.2	-708.9	-312.4
Net Debt ¹	33,004	31,431	28,628	19,321	17,754	16,438	16,499	16,342
Reference price ²	13.210	9.750	12.550	5.220	1.830	6.500	6.500	6.500
Nbr of stocks (in thousands)	1,090,229	1,097,131	1,023,894	1,034,583	1,008,899	1,014,812	-	-
Announcement Date	2/12/20	2/10/21	2/9/22	2/7/23	2/6/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
LUMEN TECHNOLOGIES, INC.	-32.42x	1.77x	6.03x	-.--%	6.6B
CHINA MOBILE LIMITED	10.64x	1.31x	3.83x	+6.88%	209B
VERIZON COMMUNICATIONS, INC.	10.51x	2.4x	6.69x	+6.33%	178B
DEUTSCHE TELEKOM AG	17.05x	2.4x	5.6x	+2.97%	155B
NIPPON TELEGRAPH AND TELEPHONE CORPORATION	11.32x	1.6x	6.27x	+3.40%	85.67B
CHINA TELECOM CORPORATION LIMITED	12.02x	0.93x	3.45x	+6.05%	80.26B
SAUDI TELECOM COMPANY	15.05x	2.57x	7.66x	+4.16%	53.25B
CHARTER COMMUNICATIONS, INC.	10.81x	2.66x	6.53x	-.--%	52.04B
AMÉRICA MÓVIL, S.A.B. DE C.V.	10.61x	1.73x	4.32x	+2.88%	46.39B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	13.06x	2.93x	6.42x	+5.05%	39.16B
Average	7.87x	2.03x	5.68x	+3.77%	90.64B
Weighted average by Cap.	11.96x	1.95x	5.42x	+4.81%