Valuation Orange

Stocks

Real-time Euronext Paris 15:12:56 24/08/2026 HKT			5-day change	1st Jan Change
16.02 ^EUR	+0.31%		-1.17%	+12.71%

08-06	World Cup soccer gives Telekom a boost, share buyback expanded	RE
07-28	Orange and Morrison want to create a data center JV in France

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	24,775	24,661	27,400	25,593	37,752	42,431	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	12.39%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	80,356	80,075	78,033
Change	-	1.87%	8.89%	-11.63%	25.38%	33.31%	-0.35%	-2.55%
P/E	-	12.7x	12.1x	11.7x	101x	11.9x	14.1x	12.4x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.39x	1.3x	1.26x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	-0.9x	0.9x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	0.94x	0.86x	0.85x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.78x	1.63x	1.56x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.38x	4.93x	4.64x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	13.1x	11.6x	11x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	17x	14.8x	13.4x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	5.89%	6.75%	7.46%
Dividend per Share ²	0.7	0.7	0.7	0.72	0.75	0.7857	0.8196	0.8513
Rate of return	7.44%	7.54%	6.79%	7.48%	5.28%	4.92%	5.13%	5.33%
EPS ²	-	0.73	0.85	0.82	0.14	1.34	1.13	1.285
Distribution rate	-	95.9%	82.4%	87.8%	536%	58.6%	72.6%	66.3%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	45,157	49,090	49,945
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,945	16,248	16,807
EBIT ¹	7,969	5,943	5,610	5,489	4,568	6,130	6,898	7,104
Net income ¹	233	2,146	2,440	2,350	538	3,597	3,062	3,492
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	37,924	37,643	35,602
Reference price ²	9.41	9.28	10.30	9.63	14.20	15.96	15.96	15.96
Nbr of stocks (in thousands)	2,631,971	2,657,122	2,659,182	2,658,153	2,658,600	2,657,769	-	-
Announcement Date	17/2/22	16/2/23	15/2/24	13/2/25	18/2/26	-	-	-

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.($)
ORANGE	11.92x	1.78x	5.38x	4.92%	49.53B
CHINA MOBILE LIMITED	11.69x	1.38x	4.34x	6.77%	232B
VERIZON COMMUNICATIONS, INC.	10.89x	2.57x	6.79x	5.71%	205B
DEUTSCHE TELEKOM AG	13.96x	2.23x	5.74x	3.9%	162B
NTT, INC.	13.22x	1.79x	7.66x	3.2%	85.07B
CHINA TELECOM CORPORATION LIMITED	12.98x	0.94x	3.52x	5.82%	82.9B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.96x	1.82x	4.59x	2.74%	71.52B
SAUDI TELECOM COMPANY	15.59x	2.72x	8.51x	4.98%	58.99B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.62x	5.34x	19.53x	4.54%	56.57B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.78x	2.78x	6.22x	4.4%	51.05B
Average	14.16x	2.33x	7.23x	4.7%	105.56B
Weighted average by Cap.	13.19x	2.14x	6.44x	5.06%