Valuation Orange

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-15 EDT			5-day change	1st Jan Change
16.30 ^EUR	-1.00%		+2.23%	+14.82%

07-15	French Competition Authority to Review Iliad, Bouygues, Orange's SFR Deal	MT
07-15	EU Commission Refers Iliad's Proposed Acquisition of Certain SFR Assets to France	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	43,360	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	14.85%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	80,216	78,617	76,526
Change	-	1.87%	8.89%	-11.63%	25.38%	33.08%	-1.99%	-2.66%
P/E	-	12.7x	12.1x	11.7x	101x	15.9x	15.1x	13.3x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.4x	1.33x	1.29x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	2.94x	1x
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	1.78x	1.6x	1.53x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.59x	4.92x	4.62x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	13.6x	12.2x	10.7x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	19.2x	15.6x	14.1x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	5.2%	6.43%	7.07%
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%	4.83%	5.03%	5.22%
EPS ²	-	0.73	0.85	0.82	0.14	1.026	1.079	1.224
Distribution rate	-	95.9%	82.4%	87.8%	536%	76.7%	76%	69.5%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	44,949	49,003	49,903
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,348	15,995	16,563
EBIT ¹	7,969	5,943	5,610	5,489	4,568	5,916	6,430	7,160
Net income ¹	233	2,146	2,440	2,350	538	2,580	2,890	3,372
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	36,857	35,258	33,166
Reference price ²	9.41	9.28	10.30	9.63	14.20	16.30	16.30	16.30
Nbr of stocks (in thousands)	2,631,971	2,657,122	2,659,182	2,658,153	2,658,600	2,659,283	-	-
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	16.05x	1.79x	5.62x	4.78%	50.12B
CHINA MOBILE LIMITED	11.26x	1.3x	4.04x	7.12%	222B
VERIZON COMMUNICATIONS, INC.	8.86x	2.34x	6.28x	6.64%	177B
DEUTSCHE TELEKOM AG	13.43x	2.12x	5.56x	4.25%	146B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.99x	2.03x	5.11x	2.41%	78.93B
NTT, INC.	11.96x	1.75x	7.48x	3.6%	75.55B
CHINA TELECOM CORPORATION LIMITED	12.15x	0.79x	2.93x	6.63%	74.1B
SAUDI TELECOM COMPANY	15.44x	2.69x	8.41x	5.09%	57.49B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.9x	5.38x	19.66x	4.48%	56.23B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.06x	2.67x	6.13x	4.51%	48.92B
Average	14.11x	2.29x	7.12x	4.95%	98.7B
Weighted average by Cap.	12.81x	2.07x	6.26x	5.41%