Valuation Orange Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 10:12:16 17/06/2026 +04			5-day change	1st Jan Change
17.44 ^EUR	-0.52%		-1.68%	+23.93%

06-16	Orange issues €850m in new bonds
06-16	French and Benelux stocks-Factors to watch	RE

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	46,551	-	-
Change	-	-0.46%	11.11%	-6.6%	47.51%	23.31%	-	-
Enterprise Value (EV) ¹	49,044	49,959	54,402	48,075	60,278	86,318	85,186	83,237
Change	-	1.87%	8.89%	-11.63%	25.38%	43.2%	-1.31%	-2.29%
P/E Ratio	-	12.7x	12.1x	11.7x	101x	17.2x	15.3x	14.1x
PBR	0.77x	0.78x	0.86x	0.81x	1.27x	1.49x	1.41x	1.35x
PEG	-	-	0.7x	-3.32x	-1.2x	0x	1.2x	1.6x
Capitalization / Revenue	0.58x	0.57x	0.62x	0.64x	0.93x	1.04x	0.95x	0.93x
EV / Revenue	1.15x	1.15x	1.23x	1.19x	1.49x	1.93x	1.74x	1.67x
EV / EBITDA	3.9x	3.85x	4.17x	3.97x	4.83x	6.01x	5.25x	4.96x
EV / EBIT	6.15x	8.41x	9.7x	8.76x	13.2x	14.1x	12.4x	11.6x
EV / FCF	13.7x	12.9x	10.4x	12.8x	13.2x	20.6x	17.4x	15.6x
FCF Yield	7.29%	7.73%	9.63%	7.84%	7.58%	4.86%	5.75%	6.41%
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%	4.5%	4.68%	4.86%
EPS ²	-	0.73	0.85	0.82	0.14	1.016	1.141	1.242
Distribution rate	-	95.9%	82.4%	87.8%	536%	77.5%	71.8%	68.5%
Net sales ¹	42,522	43,471	44,122	40,260	40,396	44,679	49,035	49,926
EBITDA ¹	12,566	12,963	13,035	12,109	12,470	14,360	16,213	16,798
EBIT ¹	7,969	5,943	5,610	5,489	4,568	6,141	6,885	7,190
Net income ¹	233	2,146	2,440	2,350	538	2,738	3,094	3,385
Net Debt ¹	24,269	25,298	27,002	22,482	22,526	39,767	38,636	36,686
Reference price ²	9.41	9.28	10.30	9.63	14.20	17.50	17.50	17.50
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.($)
CHINA MOBILE LIMITED	11.56x	1.35x	4.19x	6.93%	228B
VERIZON COMMUNICATIONS, INC.	9.74x	2.46x	6.58x	6.05%	195B
DEUTSCHE TELEKOM AG	13.79x	2.16x	5.69x	4.08%	154B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.04x	2.04x	5.14x	2.38%	80.78B
CHINA TELECOM CORPORATION LIMITED	12.26x	0.82x	3.07x	6.48%	76.95B
NTT, INC.	11.5x	1.67x	6.88x	3.65%	74.04B
SAUDI TELECOM COMPANY	15.84x	2.76x	8.65x	4.97%	59.03B
SINGAPORE TELECOMMUNICATIONS LIMITED	16.37x	5.28x	19.13x	4.39%	55.02B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	13.99x	2.57x	5.91x	4.84%	45.41B
Average	13.12x	2.35x	7.25x	4.86%	107.65B
Weighted average by Cap.	12.37x	2.11x	6.31x	5.27%