Valuation Orange Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 15:21:48 2026-07-07 EDT			5-day change	1st Jan Change
15.91 ^EUR	+1.92%		-3.31%	+12.51%

06-29	BT, Verizon join forces to create $4 billion international joint venture	RE
06-25	French Telco Orange Names New Chief AI Officer	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	41,751	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	10.59%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	80,092	79,471	77,463
Change	-	1.87%	8.89%	-11.63%	25.38%	32.87%	-0.78%	-2.53%
P/E	-	12.7x	12.1x	11.7x	101x	16.1x	14.1x	12.8x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.36x	1.29x	1.25x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	1x	1.34x
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	1.79x	1.62x	1.55x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.59x	4.92x	4.63x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	13.1x	11.5x	10.7x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	19.1x	16.2x	14.5x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	5.25%	6.19%	6.91%
Dividend per Share ²	0.7	0.7	0.7	0.72	0.75	0.7873	0.8198	0.8514
Rate of return	7.44%	7.54%	6.79%	7.48%	5.28%	5.01%	5.22%	5.42%
EPS ²	-	0.73	0.85	0.82	0.14	0.9743	1.117	1.223
Distribution rate	-	95.9%	82.4%	87.8%	536%	80.8%	73.4%	69.6%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	44,794	49,053	49,923
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,320	16,162	16,723
EBIT ¹	7,969	5,943	5,610	5,489	4,568	6,113	6,905	7,227
Net income ¹	233	2,146	2,440	2,350	538	2,588	3,015	3,371
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	38,341	37,720	35,712
Reference price ²	9.41	9.28	10.30	9.63	14.20	15.70	15.70	15.70
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.($)
CHINA MOBILE LIMITED	11.01x	1.27x	3.94x	7.28%	216B
VERIZON COMMUNICATIONS, INC.	8.73x	2.32x	6.2x	6.71%	176B
DEUTSCHE TELEKOM AG	12.68x	2.07x	4.77x	4.44%	140B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.88x	2.02x	5.1x	2.42%	78.36B
NTT, INC.	11.71x	1.73x	7.4x	3.67%	73.76B
CHINA TELECOM CORPORATION LIMITED	11.61x	0.75x	2.82x	6.94%	71.44B
SAUDI TELECOM COMPANY	15.52x	2.71x	8.48x	5.08%	57.8B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.95x	5.4x	19.71x	4.47%	56.23B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.35x	2.62x	6.03x	4.73%	46.64B
Average	13.61x	2.32x	7.16x	5.08%	101.76B
Weighted average by Cap.	12.34x	2.07x	6.15x	5.56%