Valuation Orange

Stocks

Market Closed - Euronext Paris 12:55:00 2026-10-30 EDT			After hours 14:44:40
14.47 ^EUR	+0.21%		14.37	-0.67%

10-29	Orange unit signs deal to Mistral's latest AI cybersecurity model	RE
10-29	Orange Cyberdefense teams up with Mistral AI to stay ahead of hackers

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	38,378	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	1.66%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	75,520	77,898	75,987
Change	-	1.87%	8.89%	-11.63%	25.38%	25.29%	3.15%	-2.45%
P/E	-	12.7x	12.1x	11.7x	101x	9.18x	12.6x	11.4x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.14x	1.14x	1.1x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	-0.5x	1x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	0.84x	0.78x	0.76x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.66x	1.58x	1.51x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.08x	4.77x	4.5x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	10.7x	11.4x	10.7x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	18.4x	16.2x	14.4x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	5.45%	6.18%	6.94%
Dividend per Share ²	0.7	0.7	0.7	0.72	0.75	0.787	0.8196	0.8513
Rate of return	7.44%	7.54%	6.79%	7.48%	5.28%	5.45%	5.68%	5.9%
EPS ²	-	0.73	0.85	0.82	0.14	1.572	1.143	1.268
Distribution rate	-	95.9%	82.4%	87.8%	536%	50%	71.7%	67.2%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	45,454	49,349	50,182
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,879	16,317	16,875
EBIT ¹	7,969	5,943	5,610	5,489	4,568	7,053	6,847	7,109
Net income ¹	233	2,146	2,440	2,350	538	4,180	3,065	3,485
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	37,142	39,520	37,609
Reference price ²	9.41	9.28	10.30	9.63	14.20	14.44	14.44	14.44
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	9.18x	1.66x	5.08x	5.45%	42.85B
VERIZON COMMUNICATIONS, INC.	9.67x	2.44x	6.41x	6.46%	181B
JIO PLATFORMS LIMITED	40.25x	7.96x	14.8x	-	133B
DEUTSCHE TELEKOM AG	12.41x	2.07x	5.33x	4.39%	137B
NTT, INC.	13.39x	1.85x	8.07x	3.12%	88.47B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.49x	2.03x	5.09x	2.44%	72.18B
SAUDI TELECOM COMPANY	13.91x	2.52x	8.11x	5.34%	54.76B
SINGAPORE TELECOMMUNICATIONS LIMITED	22.11x	5.11x	18.68x	4.91%	52.38B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	13.44x	2.56x	5.5x	4.58%	49.34B
SWISSCOM AG	25.77x	3.45x	7.56x	3.91%	43.16B
Average	17.36x	3.17x	8.46x	4.51%	85.48B
Weighted average by Cap.	17.63x	3.34x	8.41x	4.72%