Valuation Orange Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 08:18:31 2026-08-05 EDT			5-day change	1st Jan Change
16.16 ^EUR	-1.64%		-3.38%	+16.37%

07-28	Orange and Morrison want to create a data center JV in France
07-28	AlphaValue/Baader Europe Ups Orange EBITDA Forecasts After 'Strong' H1	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	43,680	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	15.7%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	80,259	80,440	78,334
Change	-	1.87%	8.89%	-11.63%	25.38%	33.15%	0.23%	-2.62%
P/E	-	12.7x	12.1x	11.7x	101x	14.4x	14.4x	12.7x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.44x	1.34x	1.29x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	-28.23x	0.9x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	0.97x	0.89x	0.88x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.78x	1.64x	1.57x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.5x	5.02x	4.74x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	13.1x	11.9x	10.7x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	19.8x	16.2x	14.6x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	5.04%	6.19%	6.83%
Dividend per Share ²	0.7	0.7	0.7	0.72	0.75	0.7882	0.8196	0.8513
Rate of return	7.44%	7.54%	6.79%	7.48%	5.28%	4.8%	4.99%	5.18%
EPS ²	-	0.73	0.85	0.82	0.14	1.145	1.139	1.291
Distribution rate	-	95.9%	82.4%	87.8%	536%	68.9%	72%	65.9%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	45,083	49,033	49,847
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,596	16,035	16,541
EBIT ¹	7,969	5,943	5,610	5,489	4,568	6,129	6,765	7,289
Net income ¹	233	2,146	2,440	2,350	538	2,976	3,099	3,522
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	36,578	36,759	34,654
Reference price ²	9.41	9.28	10.30	9.63	14.20	16.44	16.44	16.44
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.($)
CHINA MOBILE LIMITED	11.54x	1.36x	4.22x	6.85%	231B
VERIZON COMMUNICATIONS, INC.	10.32x	2.49x	6.59x	6.02%	195B
DEUTSCHE TELEKOM AG	13.59x	2.16x	4.98x	4.05%	154B
CHINA TELECOM CORPORATION LIMITED	11.92x	0.86x	3.23x	6.67%	80.51B
NTT, INC.	12.01x	1.75x	7.48x	3.59%	77.76B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.37x	1.95x	4.94x	2.56%	74.64B
SAUDI TELECOM COMPANY	15.38x	2.73x	8.58x	5.07%	57.85B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.84x	5.35x	19.55x	4.52%	56.39B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.41x	2.75x	6.26x	4.48%	49.72B
Average	14.04x	2.38x	7.31x	4.87%	108.56B
Weighted average by Cap.	12.89x	2.13x	6.29x	5.28%