Valuation Swisscom AG

Stocks

Market Closed - Swiss Exchange 11:31:41 2026-10-16 EDT			5-day change	1st Jan Change
668.50 ^CHF	+1.36%		+3.89%	+16.16%

10-14	Communications Services Down on Rotation Out of Cyclical Sectors - Communications Services Roundup	DJ
10-14	Swisscom Wins Appeal Against Swiss Antitrust Fine Over Fiber Network Expansion -- Update	DJ

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	34,630	-	-
Change	-	-1.55%	-0.12%	-0.3%	14.07%	16.16%	-	-
Enterprise Value (EV) ¹	34,363	33,617	33,283	41,731	45,445	49,592	49,511	48,934
Change	-	-2.17%	-0.99%	25.38%	8.9%	9.13%	-0.16%	-1.16%
P/E	14.5x	16.4x	15.3x	16.9x	23.5x	25.1x	23.1x	21.3x
PBR	2.47x	2.35x	2.26x	2.15x	2.44x	2.82x	2.79x	2.76x
PEG	-	-1.3x	2.25x	-1.71x	-1.3x	2.9x	2.76x	2.42x
Capitalization / Revenue	2.38x	2.36x	2.37x	2.37x	1.98x	2.35x	2.36x	2.36x
EV / Revenue	3.07x	3.03x	3.01x	3.78x	3.02x	3.37x	3.38x	3.34x
EV / EBITDA	7.66x	7.63x	7.2x	9.58x	6.87x	7.39x	7.29x	7.06x
EV / EBIT	16.6x	16.5x	15.1x	21.4x	23.6x	23.8x	22.2x	20.6x
EV / FCF	19.5x	24.9x	22.5x	29x	31.7x	32.2x	31.2x	26.5x
FCF Yield	5.12%	4.01%	4.45%	3.44%	3.15%	3.11%	3.2%	3.77%
Dividend per Share ²	22	22	22	22	22	26.95	28.21	29.18
Rate of return	4.28%	4.34%	4.35%	4.36%	3.82%	4.03%	4.22%	4.37%
EPS ²	35.37	30.93	33.03	29.77	24.54	26.67	28.9	31.44
Distribution rate	62.2%	71.1%	66.6%	73.9%	89.6%	101%	97.6%	92.8%
Net sales ¹	11,183	11,112	11,072	11,036	15,048	14,721	14,667	14,656
EBITDA ¹	4,484	4,406	4,622	4,355	6,617	6,706	6,796	6,932
EBIT ¹	2,066	2,040	2,205	1,951	1,925	2,086	2,229	2,370
Net income ¹	1,832	1,602	1,711	1,541	1,271	1,432	1,525	1,693
Net Debt ¹	7,706	7,374	7,071	15,597	15,633	14,962	14,881	14,305
Reference price ²	514.60	506.60	506.00	504.50	575.50	668.50	668.50	668.50
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SWISSCOM AG	24.73x	3.34x	7.33x	4.09%	41.18B
VERIZON COMMUNICATIONS, INC.	9.86x	2.43x	6.39x	6.36%	184B
DEUTSCHE TELEKOM AG	12.32x	2.09x	5.39x	4.4%	138B
NTT, INC.	13.53x	1.86x	8.11x	3.09%	89.23B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.38x	1.9x	4.76x	2.66%	67.07B
SAUDI TELECOM COMPANY	14.61x	2.63x	8.21x	5.24%	56.04B
SINGAPORE TELECOMMUNICATIONS LIMITED	22.36x	5.17x	18.86x	4.87%	52.94B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.25x	2.63x	5.86x	4.55%	49.15B
ORANGE	9.94x	1.72x	5.22x	5.45%	43B
TELSTRA GROUP LIMITED	21.97x	2.94x	7.54x	4.63%	36.89B
Average	15.59x	2.67x	7.77x	4.53%	75.75B
Weighted average by Cap.	13.87x	2.51x	7.28x	4.73%