Valuation Proximus SA OTC Markets

Stocks

Market Closed - OTC Markets 18:51:57 20/07/2026 +04			5-day change	1st Jan Change
7.000 ^USD	+2.94%		-.--%	-12.88%

08-29	Proximus PLC, Unifiber SA - M&A Call
07-31	Proximus PLC, Q2 2026 Earnings Call, Jul 31, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,531	2,903	2,749	1,621	2,281	1,985	-	-
Change	-	-47.51%	-5.29%	-41.03%	40.73%	-12.98%	-	-
Enterprise Value (EV) ¹	8,544	5,933	6,178	5,827	6,213	6,063	6,083	6,010
Change	-	-30.56%	4.13%	-5.68%	6.63%	-2.42%	0.32%	-1.19%
P/E	12.5x	6.43x	7.67x	3.62x	5.75x	6.51x	6.85x	6.64x
PBR	1.86x	0.88x	0.83x	0.38x	0.51x	0.42x	0.41x	0.39x
PEG	-	2.94x	-0.4x	0.1x	-0.5x	-0.3x	-1.41x	2.14x
Capitalization / Revenue	0.99x	0.49x	0.46x	0.25x	0.36x	0.32x	0.32x	0.32x
EV / Revenue	1.53x	1x	1.02x	0.91x	0.99x	0.99x	0.99x	0.97x
EV / EBITDA	4.82x	3.32x	3.52x	3.15x	3.3x	3.2x	3.19x	3.12x
EV / EBIT	13.2x	9.17x	10.3x	8.43x	9.56x	10.8x	11.1x	10.5x
EV / FCF	36x	35.5x	37x	45.5x	20.8x	31x	26.6x	22.9x
FCF Yield	2.77%	2.81%	2.7%	2.2%	4.81%	3.22%	3.75%	4.36%
Dividend per Share ²	1.2	1.2	1.2	0.6	-	0.3	0.4	0.49
Rate of return	7%	13.3%	14.1%	11.9%	-	4.88%	6.51%	7.97%
EPS ²	1.37	1.4	1.11	1.39	1.23	0.9435	0.8977	0.9256
Distribution rate	87.6%	85.7%	108%	43.2%	-	31.8%	44.6%	52.9%
Net sales ¹	5,578	5,909	6,042	6,430	6,307	6,133	6,144	6,186
EBITDA ¹	1,772	1,786	1,757	1,850	1,883	1,894	1,910	1,929
EBIT ¹	645	647	601	691	650	559.8	547.3	570.4
Net income ¹	443	450	357	447	398	283.2	302.6	309.5
Net Debt ¹	3,013	3,030	3,429	4,206	3,932	4,078	4,097	4,025
Reference price ²	17.140	8.996	8.510	5.025	7.075	6.145	6.145	6.145
Nbr of stocks (in thousands)	322,673	322,690	323,060	322,624	322,462	323,068	-	-
Announcement Date	18/02/22	18/02/23	23/02/24	28/02/25	28/02/26	-	-	-

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	11.03x	1.3x	4.12x	7.04%	222B
VERIZON COMMUNICATIONS, INC.	10.44x	2.51x	6.62x	5.96%	197B
DEUTSCHE TELEKOM AG	12.94x	2.11x	5.46x	4.19%	147B
NTT, INC.	13.74x	1.85x	8.09x	3.05%	89.58B
CHINA TELECOM CORPORATION LIMITED	11.61x	0.88x	3.29x	6.66%	79B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.64x	1.79x	4.52x	2.81%	66.61B
SAUDI TELECOM COMPANY	14.95x	2.66x	8.3x	5.11%	57.48B
SINGAPORE TELECOMMUNICATIONS LIMITED	22.89x	5.2x	18.99x	4.78%	54.16B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.04x	2.75x	6.15x	4.36%	51.43B
Average	13.81x	2.34x	7.28x	4.88%	107.08B
Weighted average by Cap.	12.66x	2.10x	6.36x	5.31%