Valuation Orange London S.E.

Stocks

Market Closed - London S.E. 11:30:00 2026-08-14 EDT			5-day change	1st Jan Change
16.41 ^EUR	+0.78%		-0.23%	+15.62%

08-06	World Cup soccer gives Telekom a boost, share buyback expanded	RE
07-28	Orange and Morrison want to create a data center JV in France

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	43,601	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	15.49%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	81,525	81,244	79,202
Change	-	1.87%	8.89%	-11.63%	25.38%	35.25%	-0.34%	-2.51%
P/E	-	12.7x	12.1x	11.7x	101x	12.2x	14.5x	12.8x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.43x	1.33x	1.29x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	-0.9x	0.9x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	0.97x	0.89x	0.87x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.81x	1.65x	1.59x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.45x	5x	4.71x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	13.3x	11.8x	11.1x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	17.2x	15x	13.6x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	5.8%	6.65%	7.35%
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%	4.79%	5%	5.19%
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	16.40	16.40	16.40
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CHINA MOBILE LIMITED	11.46x	1.37x	4.17x	6.85%	228B
VERIZON COMMUNICATIONS, INC.	10.62x	2.53x	6.7x	5.86%	200B
DEUTSCHE TELEKOM AG	13.71x	2.17x	5.6x	3.97%	157B
CHINA TELECOM CORPORATION LIMITED	11.7x	0.9x	3.38x	6.71%	82.04B
NTT, INC.	12.79x	1.81x	7.73x	3.31%	82B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.38x	1.8x	4.55x	2.77%	69.88B
SAUDI TELECOM COMPANY	15.17x	2.65x	8.29x	5.06%	57.96B
SINGAPORE TELECOMMUNICATIONS LIMITED	22.79x	5.15x	18.88x	4.58%	54.18B
ORANGE	12.15x	1.8x	5.43x	4.82%	49.93B
Average	13.53x	2.24x	7.19x	4.88%	109.06B
Weighted average by Cap.	12.65x	2.07x	6.29x	5.25%