Valuation Orange Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 22:15:47 04/08/2026 +04			5-day change	1st Jan Change
16.47 ^EUR	-0.59%		-4.57%	+16.76%

07-28	Orange and Morrison want to create a data center JV in France
07-28	AlphaValue/Baader Europe Ups Orange EBITDA Forecasts After 'Strong' H1	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	44,132	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	16.9%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	80,711	80,891	78,786
Change	-	1.87%	8.89%	-11.63%	25.38%	33.9%	0.22%	-2.6%
P/E	-	12.7x	12.1x	11.7x	101x	14.5x	14.6x	12.9x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.45x	1.35x	1.31x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	-28.62x	1x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	0.98x	0.9x	0.89x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.79x	1.65x	1.58x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	5.53x	5.04x	4.76x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	13.2x	12x	10.8x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	20x	16.2x	14.7x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	5.01%	6.16%	6.79%
Dividend per Share ²	0.7	0.7	0.7	0.72	0.75	0.7882	0.8196	0.8513
Rate of return	7.44%	7.54%	6.79%	7.48%	5.28%	4.75%	4.94%	5.13%
EPS ²	-	0.73	0.85	0.82	0.14	1.145	1.139	1.291
Distribution rate	-	95.9%	82.4%	87.8%	536%	68.9%	72%	65.9%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	45,083	49,033	49,847
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,596	16,035	16,541
EBIT ¹	7,969	5,943	5,610	5,489	4,568	6,129	6,765	7,289
Net income ¹	233	2,146	2,440	2,350	538	2,976	3,099	3,522
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	36,578	36,759	34,654
Reference price ²	9.41	9.28	10.30	9.63	14.20	16.60	16.60	16.60
Nbr of stocks (in thousands)	2,631,971	2,657,122	2,659,182	2,658,153	2,658,600	2,657,769	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CHINA MOBILE LIMITED	11.7x	1.38x	4.28x	6.75%	235B
VERIZON COMMUNICATIONS, INC.	10.43x	2.51x	6.63x	5.96%	197B
DEUTSCHE TELEKOM AG	13.7x	2.17x	5x	4.02%	155B
CHINA TELECOM CORPORATION LIMITED	12.18x	0.89x	3.33x	6.53%	82.69B
NTT, INC.	12.18x	1.76x	7.53x	3.54%	79.23B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.44x	1.96x	4.96x	2.55%	74.89B
SAUDI TELECOM COMPANY	15.52x	2.75x	8.65x	5.03%	58.34B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.68x	5.32x	19.43x	4.56%	55.98B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.9x	2.67x	6.08x	4.63%	48.07B
Average	14.08x	2.38x	7.32x	4.84%	109.53B
Weighted average by Cap.	12.96x	2.13x	6.30x	5.24%