Valuation Orange Liquidnet

Stocks

Delayed Liquidnet 05:13:53 2018-08-24 EDT			5-day change	1st Jan Change
14.34 ^EUR	-1.48%		-.--%	-

09-23	AMS and Valeo lifted by brokers, Muse keeps the pressure on Orange
09-22	French Telco Orange Invests in Health-tech Startup Biolevate	MT

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	37,634	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	-0.31%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	76,472	75,040	73,009
Change	-	1.87%	8.89%	-11.63%	25.38%	26.87%	-1.87%	-2.71%
P/E	-	12.7x	12.1x	11.7x	101x	10.8x	12.6x	11.1x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.23x	1.16x	1.12x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	-0.9x	0.8x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	0.83x	0.77x	0.75x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.69x	1.53x	1.46x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.17x	4.67x	4.39x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	12.5x	10.9x	10.2x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	16.1x	14.3x	12.9x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	6.21%	7%	7.75%
Dividend per Share ²	0.7	0.7	0.7	0.72	0.75	0.7872	0.8196	0.8513
Rate of return	7.44%	7.54%	6.79%	7.48%	5.28%	5.56%	5.79%	6.01%
EPS ²	-	0.73	0.85	0.82	0.14	1.306	1.122	1.274
Distribution rate	-	95.9%	82.4%	87.8%	536%	60.3%	73%	66.8%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	45,269	49,174	50,029
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,779	16,075	16,635
EBIT ¹	7,969	5,943	5,610	5,489	4,568	6,112	6,894	7,151
Net income ¹	233	2,146	2,440	2,350	538	3,770	3,111	3,516
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	38,838	37,406	35,375
Reference price ²	9.41	9.28	10.30	9.63	14.20	14.16	14.16	14.16
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	10.96x	1.29x	4.1x	7.08%	221B
VERIZON COMMUNICATIONS, INC.	10.41x	2.5x	6.6x	5.99%	196B
DEUTSCHE TELEKOM AG	13x	2.12x	5.47x	4.18%	148B
NTT, INC.	13.84x	1.86x	8.12x	3.03%	91.12B
CHINA TELECOM CORPORATION LIMITED	11.54x	0.88x	3.29x	6.69%	79B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.58x	1.78x	4.5x	2.82%	66.07B
SAUDI TELECOM COMPANY	14.96x	2.66x	8.3x	5.11%	57.48B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.05x	5.24x	19.11x	4.74%	54.68B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.87x	2.75x	6.11x	4.38%	51.37B
Average	13.80x	2.34x	7.29x	4.89%	107.1B
Weighted average by Cap.	12.65x	2.10x	6.37x	5.32%