|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 639.50 CHF | +0.24% |
|
+1.83% | +11.12% |
| 06-11 | Morgan Stanley Downgrades Swisscom to Underweight, Cuts PT | MT |
| 06-11 | Paris and London Open Higher Despite Turbulent Night in the Middle East |  |
Company Valuation: Swisscom AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 26,657 | 26,243 | 26,212 | 26,134 | 29,812 | 33,127 | - | - |
| Change | - | -1.55% | -0.12% | -0.3% | 14.07% | 11.12% | - | - |
| Enterprise Value (EV) 1 | 34,363 | 33,617 | 33,283 | 41,731 | 45,445 | 48,673 | 48,424 | 47,852 |
| Change | - | -2.17% | -0.99% | 25.38% | 8.9% | 7.1% | -0.51% | -1.18% |
| P/E | 14.5x | 16.4x | 15.3x | 16.9x | 23.5x | 23.6x | 21.9x | 20.1x |
| PBR | 2.47x | 2.35x | 2.26x | 2.15x | 2.44x | 2.73x | 2.7x | 2.79x |
| PEG | - | -1.3x | 2.25x | -1.71x | -1.3x | 2.3x | 2.76x | 2.3x |
| Capitalization / Revenue | 2.38x | 2.36x | 2.37x | 2.37x | 1.98x | 2.25x | 2.26x | 2.26x |
| EV / Revenue | 3.07x | 3.03x | 3.01x | 3.78x | 3.02x | 3.31x | 3.3x | 3.27x |
| EV / EBITDA | 7.66x | 7.63x | 7.2x | 9.58x | 6.87x | 7.29x | 7.16x | 6.93x |
| EV / EBIT | 16.6x | 16.5x | 15.1x | 21.4x | 23.6x | 23.2x | 21.5x | 19.9x |
| EV / FCF | 19.5x | 24.9x | 22.5x | 29x | 31.7x | 34.7x | 30.9x | 25.3x |
| FCF Yield | 5.12% | 4.01% | 4.45% | 3.44% | 3.15% | 2.88% | 3.24% | 3.96% |
| Dividend per Share 2 | 22 | 22 | 22 | 22 | 22 | 26.88 | 27.9 | 28.91 |
| Rate of return | 4.28% | 4.34% | 4.35% | 4.36% | 3.82% | 4.21% | 4.37% | 4.53% |
| EPS 2 | 35.37 | 30.93 | 33.03 | 29.77 | 24.54 | 27.03 | 29.18 | 31.73 |
| Distribution rate | 62.2% | 71.1% | 66.6% | 73.9% | 89.6% | 99.4% | 95.6% | 91.1% |
| Net sales 1 | 11,183 | 11,112 | 11,072 | 11,036 | 15,048 | 14,720 | 14,682 | 14,632 |
| EBITDA 1 | 4,484 | 4,406 | 4,622 | 4,355 | 6,617 | 6,674 | 6,765 | 6,904 |
| EBIT 1 | 2,066 | 2,040 | 2,205 | 1,951 | 1,925 | 2,094 | 2,250 | 2,407 |
| Net income 1 | 1,832 | 1,602 | 1,711 | 1,541 | 1,271 | 1,440 | 1,530 | 1,714 |
| Net Debt 1 | 7,706 | 7,374 | 7,071 | 15,597 | 15,633 | 15,545 | 15,296 | 14,724 |
| Reference price 2 | 514.60 | 506.60 | 506.00 | 504.50 | 575.50 | 638.00 | 638.00 | 638.00 |
| Nbr of stocks (in thousands) | 51,802 | 51,802 | 51,802 | 51,802 | 51,802 | 51,802 | - | - |
| Announcement Date | 2/3/22 | 2/8/23 | 2/7/24 | 2/13/25 | 2/12/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.6x | 3.3x | 7.28x | 4.21% | 40.83B | |
| 11.17x | 1.3x | 4.04x | 7.17% | 220B | |
| 9.74x | 2.46x | 6.58x | 6.05% | 195B | |
| 13.09x | 2.1x | 5.53x | 4.3% | 144B | |
| 12.83x | 2.02x | 5.09x | 2.42% | 77.76B | |
| 11.15x | 0.75x | 2.81x | 7.12% | 71.28B | |
| 11.42x | 1.72x | 7.28x | 3.76% | 72.68B | |
| 15.69x | 2.74x | 8.57x | 5.02% | 58.46B | |
| 16.56x | 5.33x | 19.34x | 4.34% | 55.03B | |
| 16.91x | 1.87x | 5.82x | 4.66% | 51.17B | |
| Average | 14.22x | 2.36x | 7.23x | 4.91% | 98.58B | |
| Weighted average by Cap. | 12.70x | 2.12x | 6.34x | 5.36% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SCMN Stock
- Valuation Swisscom AG
Select your edition
All financial news and data tailored to specific country editions
