Valuation Proximus SA Berne S.E.

Stocks

Delayed Berne S.E.			5-day change	1st Jan Change
- ^CHF	-.--%		-.--%	-

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	1,909	-	-
Change	-	-47.51%	-5.29%	-41.03%	40.73%	-16.31%	-	-
Enterprise Value (EV) ¹	8,544	5,933	6,178	5,827	6,213	5,987	6,007	5,934
Change	-	-30.56%	4.13%	-5.68%	6.63%	-3.64%	0.33%	-1.21%
P/E	12.5x	6.43x	7.67x	3.62x	5.75x	6.26x	6.58x	6.39x
PBR	1.86x	0.88x	0.83x	0.38x	0.51x	0.41x	0.39x	0.38x
PEG	-	2.94x	-0.4x	0.1x	-0.5x	-0.3x	-1.35x	2.06x
Capitalization / Revenue	0.99x	0.49x	0.46x	0.25x	0.36x	0.31x	0.31x	0.31x
EV / Revenue	1.53x	1x	1.02x	0.91x	0.99x	0.98x	0.98x	0.96x
EV / EBITDA	4.82x	3.32x	3.52x	3.15x	3.3x	3.16x	3.15x	3.08x
EV / EBIT	13.2x	9.17x	10.3x	8.43x	9.56x	10.7x	11x	10.4x
EV / FCF	36x	35.5x	37x	45.5x	20.8x	30.6x	26.3x	22.6x
FCF Yield	2.77%	2.81%	2.7%	2.2%	4.81%	3.26%	3.8%	4.42%
Dividend per Share ²	1.2	1.2	1.2	0.6	0.6	0.3	0.4	0.49
Rate of return	7%	13.3%	14.1%	11.9%	8.48%	5.08%	6.77%	8.29%
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%	48.8%	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	5.910	5.910	5.910
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	4.13x	7.03%	222B
VERIZON COMMUNICATIONS, INC.	10.15x	2.47x	6.53x	6.14%	191B
DEUTSCHE TELEKOM AG	12.78x	2.14x	5.49x	4.24%	143B
NTT, INC.	13.3x	1.84x	8.01x	3.15%	87.71B
CHINA TELECOM CORPORATION LIMITED	11.68x	0.9x	3.36x	6.54%	80.58B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.49x	1.77x	4.48x	2.85%	63.93B
SAUDI TELECOM COMPANY	14.82x	2.64x	8.24x	5.17%	56.84B
SINGAPORE TELECOMMUNICATIONS LIMITED	22.87x	5.28x	19.27x	4.78%	54.26B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.49x	2.69x	6.01x	4.48%	50.15B
Average	13.62x	2.34x	7.28x	4.93%	105.49B
Weighted average by Cap.	12.49x	2.09x	6.35x	5.38%