Valuation Orange Xetra

Stocks

Real-time Estimate Tradegate 09:01:22 2026-08-20 EDT			5-day change	1st Jan Change
16.16 ^EUR	+0.06%		-0.77%	+13.60%

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	42,896	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	13.63%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	80,821	80,540	78,498
Change	-	1.87%	8.89%	-11.63%	25.38%	34.08%	-0.35%	-2.54%
P/E	-	12.7x	12.1x	11.7x	101x	12x	14.3x	12.6x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.4x	1.31x	1.27x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	-0.9x	0.9x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	0.95x	0.87x	0.86x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.79x	1.64x	1.57x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.41x	4.96x	4.67x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	13.2x	11.7x	11x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	17.1x	14.9x	13.5x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	5.85%	6.71%	7.42%
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%	4.87%	5.08%	5.27%
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	16.14	16.14	16.14
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	11.58x	1.36x	4.26x	6.83%	231B
VERIZON COMMUNICATIONS, INC.	10.87x	2.57x	6.79x	5.72%	205B
DEUTSCHE TELEKOM AG	14.08x	2.24x	5.76x	3.87%	163B
CHINA TELECOM CORPORATION LIMITED	12.16x	0.92x	3.51x	6.46%	85.05B
NTT, INC.	12.7x	1.8x	7.7x	3.33%	81.89B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.75x	1.8x	4.56x	2.76%	70.6B
SAUDI TELECOM COMPANY	15.32x	2.68x	8.37x	5.06%	57.98B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.78x	5.37x	19.65x	4.51%	56.84B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.95x	2.8x	6.28x	4.35%	51.62B
Average	14.24x	2.39x	7.43x	4.76%	111.43B
Weighted average by Cap.	13.13x	2.16x	6.47x	5.15%