Valuation Orange BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 00:44:15 23/07/2026 +04			5-day change	1st Jan Change
16.40 ^EUR	+1.58%		+1.17%	+15.46%

07-20	Cyan Expands Rollout of Ciber Protección Technology in Spanish MásOrange Units	MT
07-15	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	43,679	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	15.7%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	80,535	78,936	76,845
Change	-	1.87%	8.89%	-11.63%	25.38%	33.61%	-1.99%	-2.65%
P/E	-	12.7x	12.1x	11.7x	101x	15.8x	15x	13.2x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.39x	1.32x	1.28x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	2.92x	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%	4.86%	5.06%	5.26%
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	16.18	16.18	16.18
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	17/02/22	16/02/23	15/02/24	13/02/25	18/02/26	-	-	-

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.($)
VERIZON COMMUNICATIONS, INC.	9.15x	2.39x	6.38x	6.44%	183B
DEUTSCHE TELEKOM AG	13.24x	2.12x	5.51x	4.23%	146B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.26x	1.94x	5.36x	2.42%	78.57B
NTT, INC.	12.08x	1.76x	7.51x	3.56%	75.82B
SAUDI TELECOM COMPANY	15.37x	2.67x	8.37x	5.12%	57.26B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.79x	5.36x	19.57x	4.5%	55.87B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.52x	2.59x	5.98x	4.68%	47.21B
SWISSCOM AG	23.53x	3.25x	7.17x	4.32%	39.8B
TELSTRA GROUP LIMITED	24.36x	2.97x	7.9x	4.22%	38.68B
Average	16.59x	2.78x	8.19x	4.39%	80.24B
Weighted average by Cap.	14.32x	2.56x	7.49x	4.65%