Valuation Orange

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-06-24 EDT			5-day change	1st Jan Change
16.89 ^EUR	-0.09%		-3.51%	+18.94%

06-24	Orange reveals the results of its buyback offer on two hybrid tranches
06-23	Orange S.A. Announces Results of Tender Offer on Outstanding Hybrids Notes	CI

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	44,915	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	18.97%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	83,325	82,490	80,518
Change	-	1.87%	8.89%	-11.63%	25.38%	38.23%	-1%	-2.39%
P/E	-	12.7x	12.1x	11.7x	101x	16.9x	15.1x	13.8x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.47x	1.39x	1.35x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	1.2x	1.47x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	1.01x	0.92x	0.9x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.86x	1.68x	1.61x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.82x	5.11x	4.82x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	13.6x	12x	11.2x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	19.9x	16.8x	15.1x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	5.03%	5.94%	6.62%
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%	4.66%	4.85%	5.04%
EPS ²	-	0.73	0.85	0.82	0.14	0.9998	1.123	1.228
Distribution rate	-	95.9%	82.4%	87.8%	536%	78.7%	73%	69.3%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	44,681	49,048	49,906
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,313	16,155	16,716
EBIT ¹	7,969	5,943	5,610	5,489	4,568	6,141	6,885	7,190
Net income ¹	233	2,146	2,440	2,350	538	2,738	3,094	3,385
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	38,410	37,574	35,603
Reference price ²	9.41	9.28	10.30	9.63	14.20	16.90	16.90	16.90
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	16.91x	1.87x	5.82x	4.66%	51.17B
CHINA MOBILE LIMITED	11.17x	1.3x	4.04x	7.17%	220B
VERIZON COMMUNICATIONS, INC.	9.74x	2.46x	6.58x	6.05%	195B
DEUTSCHE TELEKOM AG	13.09x	2.1x	5.53x	4.3%	144B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.83x	2.02x	5.09x	2.42%	77.76B
CHINA TELECOM CORPORATION LIMITED	11.15x	0.75x	2.81x	7.12%	71.28B
NTT, INC.	11.42x	1.72x	7.28x	3.76%	72.68B
SAUDI TELECOM COMPANY	15.69x	2.74x	8.57x	5.02%	58.46B
SINGAPORE TELECOMMUNICATIONS LIMITED	16.56x	5.33x	19.34x	4.34%	55.03B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.24x	2.61x	5.98x	4.77%	46.26B
Average	13.28x	2.29x	7.10x	4.96%	99.12B
Weighted average by Cap.	12.32x	2.09x	6.29x	5.38%