Valuation Orange London S.E.

Stocks

Market Closed - London S.E. Other stock markets 23:30:00 07/08/2026 HKT			After hours 01:45:39
16.42 ^EUR	+0.50%		16.44	+0.12%

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	43,375	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	14.89%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	80,184	80,032	77,946
Change	-	1.87%	8.89%	-11.63%	25.38%	33.02%	-0.19%	-2.61%
P/E	-	12.7x	12.1x	11.7x	101x	13.1x	14.1x	12.9x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.43x	1.33x	1.28x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	-2.05x	1.35x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	0.96x	0.88x	0.87x
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	5.48x	4.98x	4.71x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	12.2x	11.9x	10.7x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	19.8x	16.1x	14.6x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	5.05%	6.22%	6.87%
Dividend per Share ²	0.7	0.7	0.7	0.72	0.75	0.7882	0.8196	0.8513
Rate of return	7.44%	7.54%	6.79%	7.48%	5.28%	4.83%	5.02%	5.22%
EPS ²	-	0.73	0.85	0.82	0.14	1.244	1.159	1.269
Distribution rate	-	95.9%	82.4%	87.8%	536%	63.4%	70.7%	67.1%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	45,135	49,081	49,933
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,621	16,061	16,558
EBIT ¹	7,969	5,943	5,610	5,489	4,568	6,562	6,717	7,310
Net income ¹	233	2,146	2,440	2,350	538	3,293	3,169	3,460
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	36,809	36,657	34,572
Reference price ²	9.41	9.28	10.30	9.63	14.20	16.32	16.32	16.32
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.($)
CHINA MOBILE LIMITED	11.52x	1.36x	4.21x	6.86%	231B
VERIZON COMMUNICATIONS, INC.	10.35x	2.5x	6.6x	6.01%	195B
DEUTSCHE TELEKOM AG	14.13x	2.21x	5.46x	3.87%	161B
CHINA TELECOM CORPORATION LIMITED	11.74x	0.86x	3.23x	6.77%	80.49B
NTT, INC.	12.34x	1.81x	7.85x	3.49%	79.41B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.87x	1.9x	4.81x	2.67%	71.87B
SAUDI TELECOM COMPANY	15.33x	2.72x	8.54x	5.09%	57.69B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.36x	5.25x	18.65x	4.61%	55.2B
ORANGE	13.24x	1.77x	5.48x	4.83%	49.98B
Average	13.76x	2.26x	7.20x	4.91%	109.13B
Weighted average by Cap.	12.80x	2.08x	6.28x	5.28%