Valuation Orange London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:30:00 2026-07-20 am EDT			Pre-market 01:09:21 am
16.48 ^EUR	-0.26%		16.39	-0.50%

Jul. 20	Cyan Expands Rollout of Ciber Protección Technology in Spanish MásOrange Units	MT
Jul. 15	French Competition Authority to Review Iliad, Bouygues, Orange's SFR Deal	MT

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	43,705	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	15.77%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	80,562	78,963	76,871
Change	-	1.87%	8.89%	-11.63%	25.38%	33.65%	-1.98%	-2.65%
P/E	-	12.7x	12.1x	11.7x	101x	16x	15.2x	13.4x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.41x	1.34x	1.3x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	2.96x	1x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	0.97x	0.89x	0.88x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.79x	1.61x	1.54x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.61x	4.94x	4.64x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	13.6x	12.3x	10.7x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	19.3x	15.6x	14.2x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	5.18%	6.4%	7.04%
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%	4.79%	4.99%	5.18%
EPS ²	-	0.73	0.85	0.82	0.14	1.026	1.079	1.224
Distribution rate	-	95.9%	82.4%	87.8%	536%	76.7%	76%	69.5%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	44,949	49,003	49,903
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,348	15,995	16,563
EBIT ¹	7,969	5,943	5,610	5,489	4,568	5,916	6,430	7,160
Net income ¹	233	2,146	2,440	2,350	538	2,580	2,890	3,372
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	36,857	35,258	33,166
Reference price ²	9.41	9.28	10.30	9.63	14.20	16.44	16.44	16.44
Nbr of stocks (in thousands)	2,631,971	2,657,122	2,659,182	2,658,153	2,658,600	2,659,283	-	-
Announcement Date	2/17/22	2/16/23	2/15/24	2/13/25	2/18/26	-	-	-

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	11.39x	1.32x	4.09x	7.04%	227B
VERIZON COMMUNICATIONS, INC.	9.11x	2.38x	6.37x	6.47%	182B
DEUTSCHE TELEKOM AG	13.7x	2.13x	5.55x	4.17%	148B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.45x	2.04x	5.17x	2.39%	78.29B
CHINA TELECOM CORPORATION LIMITED	12.16x	0.82x	3.08x	6.63%	79.89B
NTT, INC.	12.03x	1.75x	7.5x	3.57%	75.71B
SAUDI TELECOM COMPANY	15.48x	2.69x	8.43x	5.08%	57.57B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.9x	5.38x	19.65x	4.48%	55.62B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.78x	2.63x	6.04x	4.6%	47.73B
Average	14.00x	2.35x	7.32x	4.94%	105.75B
Weighted average by Cap.	12.75x	2.09x	6.30x	5.4%