Valuation Proximus SA OTC Markets

Stocks

Market Closed - OTC Markets 10:51:57 2026-07-20 EDT			5-day change	1st Jan Change
7.000 ^USD	+2.94%		-.--%	-12.88%

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	1,985	-	-
Change	-	-47.51%	-5.29%	-41.03%	40.73%	-12.98%	-	-
Enterprise Value (EV) ¹	8,544	5,933	6,178	5,827	6,213	6,063	6,083	6,010
Change	-	-30.56%	4.13%	-5.68%	6.63%	-2.42%	0.32%	-1.19%
P/E	12.5x	6.43x	7.67x	3.62x	5.75x	6.51x	6.85x	6.64x
PBR	1.86x	0.88x	0.83x	0.38x	0.51x	0.42x	0.41x	0.39x
PEG	-	2.94x	-0.4x	0.1x	-0.5x	-0.3x	-1.41x	2.14x
Capitalization / Revenue	0.99x	0.49x	0.46x	0.25x	0.36x	0.32x	0.32x	0.32x
EV / Revenue	1.53x	1x	1.02x	0.91x	0.99x	0.99x	0.99x	0.97x
EV / EBITDA	4.82x	3.32x	3.52x	3.15x	3.3x	3.2x	3.19x	3.12x
EV / EBIT	13.2x	9.17x	10.3x	8.43x	9.56x	10.8x	11.1x	10.5x
EV / FCF	36x	35.5x	37x	45.5x	20.8x	31x	26.6x	22.9x
FCF Yield	2.77%	2.81%	2.7%	2.2%	4.81%	3.22%	3.75%	4.36%
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%	-	4.88%	6.51%	7.97%
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	6.145	6.145	6.145
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	11x	1.3x	4.11x	7.05%	222B
VERIZON COMMUNICATIONS, INC.	10.26x	2.48x	6.56x	6.07%	193B
DEUTSCHE TELEKOM AG	13.05x	2.14x	5.53x	4.2%	147B
NTT, INC.	13.93x	1.87x	8.15x	3.01%	91.17B
CHINA TELECOM CORPORATION LIMITED	11.58x	0.86x	3.22x	6.67%	78.35B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.48x	1.77x	4.47x	2.85%	66.38B
SAUDI TELECOM COMPANY	15.35x	2.69x	8.41x	5.06%	58.05B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.05x	5.24x	19.11x	4.74%	54.58B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.27x	2.82x	6.3x	4.31%	52.09B
Average	13.89x	2.35x	7.32x	4.88%	106.92B
Weighted average by Cap.	12.70x	2.10x	6.38x	5.32%