Valuation Orange London S.E.

Stocks

Market Closed - London S.E. 23:30:00 09/10/2026 HKT			5-day change	1st Jan Change
13.89 ^EUR	-2.30%		-0.66%	-2.17%

10-10	Stocks rebound but SpaceX fears spark telco falls	AN
10-09	US, European telecom stocks slide as SpaceX spectrum deal rattles sector	RE

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	36,863	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	-2.35%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	76,633	75,709	73,771
Change	-	1.87%	8.89%	-11.63%	25.38%	27.13%	-1.21%	-2.56%
P/E	-	12.7x	12.1x	11.7x	101x	9.83x	11.9x	10.7x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.17x	1.11x	1.07x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	-0.7x	1x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	0.81x	0.75x	0.74x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.69x	1.54x	1.47x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.17x	4.71x	4.43x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	12.4x	10.9x	10.3x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	17.8x	15.4x	13.9x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	5.63%	6.49%	7.19%
Dividend per Share ²	0.7	0.7	0.7	0.72	0.75	0.7872	0.8196	0.8513
Rate of return	7.44%	7.54%	6.79%	7.48%	5.28%	5.68%	5.91%	6.14%
EPS ²	-	0.73	0.85	0.82	0.14	1.41	1.168	1.292
Distribution rate	-	95.9%	82.4%	87.8%	536%	55.8%	70.2%	65.9%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	45,341	49,217	50,074
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,815	16,089	16,651
EBIT ¹	7,969	5,943	5,610	5,489	4,568	6,166	6,940	7,176
Net income ¹	233	2,146	2,440	2,350	538	4,011	3,127	3,532
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	39,769	38,845	36,907
Reference price ²	9.41	9.28	10.30	9.63	14.20	13.87	13.87	13.87
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	11.16x	1.32x	4.2x	6.93%	225B
VERIZON COMMUNICATIONS, INC.	9.22x	2.34x	6.2x	6.77%	173B
DEUTSCHE TELEKOM AG	11.89x	2.06x	4.76x	4.56%	133B
NTT, INC.	13.5x	1.86x	8.1x	3.09%	88.91B
CHINA TELECOM CORPORATION LIMITED	12.29x	0.92x	3.45x	6.22%	83.5B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.6x	1.8x	4.53x	2.8%	64.24B
SAUDI TELECOM COMPANY	14.78x	2.66x	8.3x	5.18%	56.64B
SINGAPORE TELECOMMUNICATIONS LIMITED	22.79x	5.26x	19.17x	4.78%	54.03B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.17x	2.62x	5.83x	4.58%	48.87B
Average	13.49x	2.32x	7.17x	4.99%	103.03B
Weighted average by Cap.	12.31x	2.05x	6.19x	5.49%