Company Valuation: Telecom Italia Di Risp

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 9,107 4,546 6,305 5,499 11,582 16,665 - -
Change - -50.08% 38.68% -12.78% 110.61% 43.89% - -
Enterprise Value (EV) 1 31,294 29,910 31,961 15,625 21,360 24,109 23,859 23,396
Change - -4.42% 6.86% -51.11% 36.7% 12.87% -1.03% -1.94%
P/E Ratio -1.09x -1.55x -4.2x -8.22x 25.7x 63.1x 27.3x 18.9x
PBR 0.38x 0.31x 0.46x 0.44x 0.89x 1.41x 1.19x 1.16x
PEG - 0x 0.1x 0.1x -0x -1.7x 0x 0.4x
Capitalization / Revenue 0.59x 0.29x 0.39x 0.38x 0.84x 1.17x 1.14x 1.11x
EV / Revenue 2.04x 1.89x 1.96x 1.08x 1.56x 1.69x 1.63x 1.56x
EV / EBITDA 6.16x 5.59x 5.6x 3.24x 4.68x 5.28x 4.89x 4.58x
EV / EBIT -8.87x 49.4x 38.2x 10.1x 13.7x 15.3x 12.7x 11.2x
EV / FCF 96.9x -21.2x -841x 12x 21.2x 19.8x 19.9x 17x
FCF Yield 1.03% -4.71% -0.12% 8.3% 4.71% 5.05% 5.03% 5.87%
Dividend per Share 2 - - - - - 0.0173 0.0284 0.0332
Rate of return - - - - - 2.19% 3.6% 4.21%
EPS 2 -0.4 -0.14 -0.07 -0.03 0.02 0.0125 0.0289 0.0416
Distribution rate - - - - - 138% 98.2% 79.7%
Net sales 1 15,316 15,788 16,296 14,442 13,734 14,227 14,620 14,982
EBITDA 1 5,080 5,347 5,710 4,825 4,566 4,568 4,876 5,106
EBIT 1 -3,529 606 836 1,545 1,564 1,576 1,876 2,080
Net income 1 -8,652 -2,925 -1,441 -610 297 208.6 511.6 662.1
Net Debt 1 22,187 25,364 25,656 10,126 9,778 7,444 7,194 6,731
Reference price 2 0.4342 0.2163 0.2942 0.2466 0.5138 0.7886 0.7886 0.7886
Nbr of stocks (in thousands) 21,202,712 21,241,316 21,252,196 21,252,196 21,260,815 21,268,218 - -
Announcement Date 2/3/22 15/3/23 6/3/24 5/3/25 11/3/26 - - -
1EUR in Million2EUR
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.64x1.36x4.23x6.89% 230B
10.02x2.5x6.69x5.87% 201B
14.12x2.19x5.76x3.99% 158B
13.47x2.09x5.26x2.31% 83.43B
12.55x0.84x3.12x6.33% 78.1B
11.67x1.69x6.93x3.6% 75.23B
15.87x2.76x8.65x4.98% 58.95B
17.55x1.95x6.07x4.41% 54.91B
16.26x5.24x19.01x4.42% 54.6B
Average 13.68x 2.29x 7.30x 4.75% 110.4B
Weighted average by Cap. 12.77x 2.10x 6.35x 5.16%

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

  1. Stock Market
  2. Stocks
  3. TIT Stock
  4. TQIR Stock
  5. Valuation Telecom Italia Di Risp
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!