Valuation Proximus PLC OTC Markets

Stocks

Market Closed - OTC Markets 13:47:19 2026-09-17 EDT			5-day change	1st Jan Change
1.450 ^USD	+5.07%		+5.07%	-9.38%

08-28	Proximus PLC, Unifiber SA - M&A Call
07-31	Proximus PLC, Q2 2026 Earnings Call, Jul 31, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,531	2,903	2,749	1,621	2,281	2,064	-	-
Change	-	-47.51%	-5.29%	-41.03%	40.73%	-9.51%	-	-
Enterprise Value (EV) ¹	8,544	5,933	6,178	5,827	6,213	6,142	6,162	6,089
Change	-	-30.56%	4.13%	-5.68%	6.63%	-1.15%	0.32%	-1.18%
P/E	12.5x	6.43x	7.67x	3.62x	5.75x	6.77x	7.12x	6.9x
PBR	1.86x	0.88x	0.83x	0.38x	0.51x	0.44x	0.42x	0.41x
PEG	-	2.94x	-0.4x	0.1x	-0.5x	-0.3x	-1.47x	2.22x
Capitalization / Revenue	0.99x	0.49x	0.46x	0.25x	0.36x	0.34x	0.34x	0.33x
EV / Revenue	1.53x	1x	1.02x	0.91x	0.99x	1x	1x	0.98x
EV / EBITDA	4.82x	3.32x	3.52x	3.15x	3.3x	3.24x	3.23x	3.16x
EV / EBIT	13.2x	9.17x	10.3x	8.43x	9.56x	11x	11.3x	10.7x
EV / FCF	36x	35.5x	37x	45.5x	20.8x	31.4x	27x	23.2x
FCF Yield	2.77%	2.81%	2.7%	2.2%	4.81%	3.18%	3.71%	4.3%
Dividend per Share ²	1.2	1.2	1.2	0.6	-	0.3	0.4	0.49
Rate of return	7%	13.3%	14.1%	11.9%	-	4.69%	6.26%	7.67%
EPS ²	1.37	1.4	1.11	1.39	1.23	0.9435	0.8977	0.9256
Distribution rate	87.6%	85.7%	108%	43.2%	-	31.8%	44.6%	52.9%
Net sales ¹	5,578	5,909	6,042	6,430	6,307	6,133	6,144	6,186
EBITDA ¹	1,772	1,786	1,757	1,850	1,883	1,894	1,910	1,929
EBIT ¹	645	647	601	691	650	559.8	547.3	570.4
Net income ¹	443	450	357	447	398	283.2	302.6	309.5
Net Debt ¹	3,013	3,030	3,429	4,206	3,932	4,078	4,097	4,025
Reference price ²	17.140	8.996	8.510	5.025	7.075	6.390	6.390	6.390
Nbr of stocks (in thousands)	322,673	322,690	323,060	322,624	322,462	323,068	-	-
Announcement Date	2/18/22	2/18/23	2/23/24	2/28/25	2/28/26	-	-	-

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	11.03x	1.31x	4.14x	7.04%	222B
VERIZON COMMUNICATIONS, INC.	10.61x	2.53x	6.69x	5.87%	200B
DEUTSCHE TELEKOM AG	13.18x	2.12x	4.91x	4.16%	149B
NTT, INC.	13.93x	1.87x	8.15x	3.01%	91.97B
CHINA TELECOM CORPORATION LIMITED	11.64x	0.87x	3.26x	6.65%	79.55B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.52x	1.78x	4.48x	2.84%	67.46B
SAUDI TELECOM COMPANY	15.29x	2.68x	8.37x	5.06%	57.98B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.43x	5.3x	19.36x	4.66%	55.58B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.98x	2.77x	6.2x	4.39%	51.14B
Average	13.96x	2.36x	7.28x	4.85%	108.34B
Weighted average by Cap.	12.80x	2.12x	6.33x	5.26%