Valuation Orange

Equities

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-01-15 am EST			5-day change	1st Jan Change
14.61 ^EUR	+0.52%		+1.07%	+2.89%

Jan. 13	Orange Jordan Expands Local Fiber Network	MT
Jan. 08	Big Tech spared strict rules in EU digital regulations overhaul, sources say	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	25,874	24,775	24,661	27,400	25,593	38,842	38,842	-
Change	-	-4.25%	-0.46%	11.11%	-6.6%	51.77%	0%	-
Enterprise Value (EV) ¹	49,363	49,044	49,959	54,402	48,075	67,443	69,874	69,146
Change	-	-0.65%	1.87%	8.89%	-11.63%	40.29%	3.61%	-1.04%
P/E ratio	5.69x	-	12.7x	12.1x	11.7x	25.6x	12.5x	11.5x
PBR	0.75x	0.77x	0.78x	0.86x	0.81x	1.24x	1.17x	1.13x
PEG	-	-	-	0.7x	-3.32x	-0.8x	0x	1.3x
Capitalization / Revenue	0.61x	0.58x	0.57x	0.62x	0.64x	0.96x	0.95x	0.94x
EV / Revenue	1.17x	1.15x	1.15x	1.23x	1.19x	1.67x	1.7x	1.68x
EV / EBITDA	3.89x	3.9x	3.85x	4.17x	3.97x	5.44x	5.26x	5.11x
EV / EBIT	12x	6.15x	8.41x	9.7x	8.76x	13.6x	11.3x	10.4x
EV / FCF	8.87x	13.7x	12.9x	10.4x	12.8x	20.7x	19.6x	18.3x
FCF Yield	11.3%	7.29%	7.73%	9.63%	7.84%	4.82%	5.1%	5.45%
Dividend per Share ²	0.7	0.7	0.7	0.7	0.72	0.7671	0.7848	0.8094
Rate of return	7.19%	7.44%	7.54%	6.79%	7.48%	5.25%	5.37%	5.54%
EPS ²	1.71	-	0.73	0.85	0.82	0.5708	1.164	1.267
Distribution rate	40.9%	-	95.9%	82.4%	87.8%	134%	67.4%	63.9%
Net sales ¹	42,270	42,522	43,471	44,122	40,260	40,324	41,069	41,144
EBITDA ¹	12,680	12,566	12,963	13,035	12,109	12,408	13,277	13,539
EBIT ¹	4,107	7,969	5,943	5,610	5,489	4,958	6,192	6,671
Net income ¹	4,822	233	2,146	2,440	2,350	1,523	3,069	3,385
Net Debt ¹	23,489	24,269	25,298	27,002	22,482	28,601	31,032	30,304
Reference price ²	9.73	9.41	9.28	10.30	9.63	14.61	14.61	14.61
Nbr of stocks (in thousands)	2,658,157	2,631,971	2,657,122	2,659,182	2,658,153	2,658,600	2,658,600	-
Announcement Date	2/18/21	2/17/22	2/16/23	2/15/24	2/13/25	-	-	-

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	25.47x	1.67x	5.42x	5.28%	45.03B
CHINA MOBILE LIMITED	10.88x	1.31x	4.03x	6.82%	228B
VERIZON COMMUNICATIONS, INC.	8.8x	2.22x	6.12x	6.86%	168B
DEUTSCHE TELEKOM AG	14.98x	2.22x	5.9x	3.56%	156B
NTT, INC.	12.1x	1.73x	7.04x	3.36%	82.15B
CHINA TELECOM CORPORATION LIMITED	12.53x	0.85x	3.12x	5.87%	79.16B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.64x	1.85x	4.67x	2.85%	61.7B
SAUDI TELECOM COMPANY	14.97x	2.75x	8.67x	4.98%	59.15B
SINGAPORE TELECOMMUNICATIONS LIMITED	26.74x	5.65x	20.42x	4.13%	57.78B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	11.51x	2.71x	6.15x	4.59%	44.37B
Average	15.06x	2.29x	7.15x	4.83%	98.07B
Weighted average by Cap.	13.40x	2.06x	6.31x	5.25%