Valuation Orange OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 15:49:43 2026-08-06 EDT			5-day change	1st Jan Change
18.83 ^USD	+6.97%		-6.71%	+13.76%

08-06	World Cup soccer gives Telekom a boost, share buyback expanded	RE
07-28	Orange and Morrison want to create a data center JV in France

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	24,775	24,661	27,400	25,593	37,752	43,375	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	14.89%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	80,013	80,206	78,103
Change	-	1.87%	8.89%	-11.63%	25.38%	32.74%	0.24%	-2.62%
P/E	-	12.7x	12.1x	11.7x	101x	13.2x	14.4x	12.7x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.43x	1.33x	1.28x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	-1.85x	0.9x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	0.96x	0.88x	0.87x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.77x	1.63x	1.57x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.48x	5x	4.72x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	13x	11.9x	10.7x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	19.8x	16.1x	14.6x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	5.06%	6.21%	6.85%
Dividend per Share ²	0.7	0.7	0.7	0.72	0.75	0.7882	0.8196	0.8513
Rate of return	7.44%	7.54%	6.79%	7.48%	5.28%	4.83%	5.02%	5.22%
EPS ²	-	0.73	0.85	0.82	0.14	1.232	1.136	1.289
Distribution rate	-	95.9%	82.4%	87.8%	536%	64%	72.1%	66%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	45,107	49,062	49,892
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,596	16,028	16,540
EBIT ¹	7,969	5,943	5,610	5,489	4,568	6,172	6,734	7,292
Net income ¹	233	2,146	2,440	2,350	538	3,255	3,090	3,517
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	36,638	36,832	34,728
Reference price ²	9.41	9.28	10.30	9.63	14.20	16.32	16.32	16.32
Nbr of stocks (in thousands)	2,631,971	2,657,122	2,659,182	2,658,153	2,658,600	2,657,769	-	-
Announcement Date	2/17/22	2/16/23	2/15/24	2/13/25	2/18/26	-	-	-

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	11.57x	1.36x	4.22x	6.83%	232B
VERIZON COMMUNICATIONS, INC.	10.23x	2.48x	6.56x	6.08%	193B
DEUTSCHE TELEKOM AG	13.38x	2.15x	5.59x	4.11%	152B
CHINA TELECOM CORPORATION LIMITED	11.85x	0.85x	3.19x	6.71%	79.77B
NTT, INC.	12.06x	1.75x	7.49x	3.57%	78.06B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.97x	1.91x	4.83x	2.65%	72.48B
SAUDI TELECOM COMPANY	15.4x	2.73x	8.58x	5.07%	57.9B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.41x	5.26x	18.69x	4.6%	55.43B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.41x	2.75x	6.26x	4.48%	49.72B
Average	13.92x	2.36x	7.27x	4.9%	107.81B
Weighted average by Cap.	12.78x	2.11x	6.32x	5.32%