Valuation Orange

Stocks

Market Closed - Euronext Paris 11:55:00 2026-08-26 EDT			5-day change	1st Jan Change
15.76 ^EUR	-1.25%		-2.35%	+10.99%

08-24	Orange, APG Asset Obtain EU Clearance for Purchase of Polish Fiber Company Nexera	MT
08-24	EU Commission clears acquisition of Nexera by Orange and APG	RE

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	41,886	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	10.95%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	79,811	79,530	77,488
Change	-	1.87%	8.89%	-11.63%	25.38%	32.4%	-0.35%	-2.57%
P/E	-	12.7x	12.1x	11.7x	101x	11.8x	14x	12.3x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.37x	1.28x	1.24x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	-0.9x	0.9x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	0.93x	0.85x	0.84x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.77x	1.62x	1.55x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.34x	4.89x	4.61x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	13x	11.5x	10.9x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	16.9x	15.1x	13.7x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	5.93%	6.62%	7.32%
Dividend per Share ²	0.7	0.7	0.7	0.72	0.75	0.7857	0.8196	0.8513
Rate of return	7.44%	7.54%	6.79%	7.48%	5.28%	4.99%	5.2%	5.4%
EPS ²	-	0.73	0.85	0.82	0.14	1.34	1.13	1.285
Distribution rate	-	95.9%	82.4%	87.8%	536%	58.6%	72.6%	66.3%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	45,157	49,090	49,945
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,945	16,248	16,807
EBIT ¹	7,969	5,943	5,610	5,489	4,568	6,130	6,898	7,104
Net income ¹	233	2,146	2,440	2,350	538	3,597	3,062	3,492
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	37,924	37,643	35,602
Reference price ²	9.41	9.28	10.30	9.63	14.20	15.76	15.76	15.76
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.($)
ORANGE	11.91x	1.78x	5.38x	4.92%	49.5B
CHINA MOBILE LIMITED	11.39x	1.35x	4.24x	6.92%	226B
VERIZON COMMUNICATIONS, INC.	11.06x	2.59x	6.86x	5.62%	209B
DEUTSCHE TELEKOM AG	14.04x	2.21x	5.67x	3.88%	163B
NTT, INC.	13.47x	1.83x	7.84x	3.15%	86.49B
CHINA TELECOM CORPORATION LIMITED	12.93x	0.94x	3.52x	5.98%	83.24B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.96x	1.82x	4.59x	2.74%	71.35B
SAUDI TELECOM COMPANY	15.56x	2.72x	8.5x	4.98%	58.88B
SINGAPORE TELECOMMUNICATIONS LIMITED	24.16x	5.43x	19.85x	4.45%	57.72B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.81x	2.78x	6.23x	4.39%	51.14B
Average	14.23x	2.34x	7.27x	4.7%	105.58B
Weighted average by Cap.	13.23x	2.15x	6.48x	5.07%