Valuation Orange

Equities

Market Closed - Euronext Paris Other stock markets 11:38:05 2025-02-06 am EST			After market 04:00:00 pm
10.45 ^EUR	-0.05%		10.42	-0.33%

11:16am	Orange: 5G+ mobile offering for business customers	CF
11:16am	Orange: 5G+ mobile offering for business customers	CF

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	34,783	25,874	24,775	24,661	27,400	27,778	27,778	-
Change	-	-25.61%	-4.25%	-0.46%	11.11%	1.38%	0%	-
Enterprise Value (EV) ¹	64,515	49,363	49,044	49,959	54,402	51,865	51,137	50,972
Change	-	-23.49%	-0.65%	1.87%	8.89%	-4.66%	-1.4%	-0.32%
P/E ratio	12.9x	5.69x	-	12.7x	12.1x	10.6x	9.46x	8.67x
PBR	1.1x	0.75x	0.77x	0.78x	0.86x	0.83x	0.81x	0.78x
PEG	-	0.1x	-	-	0.7x	0.7x	0.8x	0.95x
Capitalization / Revenue	0.82x	0.61x	0.58x	0.57x	0.62x	0.69x	0.68x	0.67x
EV / Revenue	1.53x	1.17x	1.15x	1.15x	1.23x	1.29x	1.25x	1.23x
EV / EBITDA	5.02x	3.89x	3.9x	3.85x	4.17x	4.28x	4.13x	4.04x
EV / EBIT	14.3x	12x	6.15x	8.41x	9.7x	9.67x	8.84x	8.19x
EV / FCF	22.5x	8.87x	13.7x	12.9x	10.4x	16.9x	15.1x	14.1x
FCF Yield	4.44%	11.3%	7.29%	7.73%	9.63%	5.91%	6.6%	7.11%
Dividend per Share ²	0.7	0.7	0.7	0.7	0.7	0.744	0.767	0.7967
Rate of return	5.34%	7.19%	7.44%	7.54%	6.79%	7.12%	7.34%	7.62%
EPS ²	1.02	1.71	-	0.73	0.85	0.9845	1.105	1.206
Distribution rate	68.6%	40.9%	-	95.9%	82.4%	75.6%	69.4%	66.1%
Net sales ¹	42,238	42,270	42,522	43,471	44,122	40,311	40,942	41,331
EBITDA ¹	12,860	12,680	12,566	12,963	13,035	12,131	12,376	12,625
EBIT ¹	4,497	4,107	7,969	5,943	5,610	5,365	5,784	6,222
Net income ¹	3,006	4,822	233	2,146	2,440	2,620	2,994	3,269
Net Debt ¹	29,732	23,489	24,269	25,298	27,002	24,087	23,360	23,194
Reference price ²	13.12	9.73	9.41	9.28	10.30	10.45	10.45	10.45
Nbr of stocks (in thousands)	2,651,165	2,658,157	2,631,971	2,657,122	2,659,182	2,658,153	2,658,153	-
Announcement Date	2/13/20	2/18/21	2/17/22	2/16/23	2/15/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Yield (Y)	Capi.($)
ORANGE	10.62x	1.29x	4.28x	7.12%	28.95B
CHINA MOBILE LIMITED	10.91x	1.29x	3.97x	6.76%	214B
VERIZON COMMUNICATIONS, INC.	9.94x	2.33x	6.5x	6.68%	169B
DEUTSCHE TELEKOM AG	18.22x	2.54x	6.39x	2.75%	167B
CHINA TELECOM CORPORATION LIMITED	12.52x	0.97x	3.58x	5.77%	83.06B
NIPPON TELEGRAPH AND TELEPHONE CORPORATION	11.12x	1.58x	6.19x	3.49%	82.95B
SAUDI TELECOM COMPANY	15.79x	2.82x	8.41x	4.01%	58.39B
CHARTER COMMUNICATIONS, INC.	9.24x	2.59x	6.3x	-.--%	48.98B
AMÉRICA MÓVIL, S.A.B. DE C.V.	14.94x	1.73x	4.36x	3.34%	43.09B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	13.54x	3.13x	6.9x	4.9%	40.11B
Average	12.68x	2.03x	5.69x	percentage-no-prefix	93.48B
Weighted average by Cap.	12.71x	1.96x	5.57x	percentage-no-prefix