Valuation Proximus SA Berne S.E.

Stocks

Delayed Berne S.E.			5-day change	1st Jan Change
- ^CHF	-.--%		-.--%	-

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	2,019	-	-
Change	-	-47.51%	-5.29%	-41.03%	40.73%	-11.49%	-	-
Enterprise Value (EV) ¹	8,544	5,933	6,178	5,827	6,213	6,097	6,116	6,043
Change	-	-30.56%	4.13%	-5.68%	6.63%	-1.88%	0.32%	-1.2%
P/E	12.5x	6.43x	7.67x	3.62x	5.75x	6.62x	7.59x	7.35x
PBR	1.86x	0.88x	0.83x	0.38x	0.51x	0.43x	0.41x	0.4x
PEG	-	2.94x	-0.4x	0.1x	-0.5x	-0.3x	-0.6x	2.32x
Capitalization / Revenue	0.99x	0.49x	0.46x	0.25x	0.36x	0.33x	0.33x	0.33x
EV / Revenue	1.53x	1x	1.02x	0.91x	0.99x	0.99x	1x	0.98x
EV / EBITDA	4.82x	3.32x	3.52x	3.15x	3.3x	3.22x	3.2x	3.13x
EV / EBIT	13.2x	9.17x	10.3x	8.43x	9.56x	10.9x	11.2x	10.6x
EV / FCF	36x	35.5x	37x	45.5x	20.8x	31.2x	26.8x	23.1x
FCF Yield	2.77%	2.81%	2.7%	2.2%	4.81%	3.2%	3.73%	4.34%
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%	-	4.8%	6.4%	7.84%
EPS ²	1.37	1.4	1.11	1.39	1.23	0.9435	0.8239	0.85
Distribution rate	87.6%	85.7%	108%	43.2%	-	31.8%	48.5%	57.6%
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	1,930
EBIT ¹	645	647	601	691	650	559.9	547.7	571.2
Net income ¹	443	450	357	447	398	283.3	271.1	277.6
Net Debt ¹	3,013	3,030	3,429	4,206	3,932	4,078	4,097	4,024
Reference price ²	17.140	8.996	8.510	5.025	7.075	6.250	6.250	6.250
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CHINA MOBILE LIMITED	11.24x	1.32x	4.18x	7.02%	223B
VERIZON COMMUNICATIONS, INC.	11.04x	2.59x	6.85x	5.63%	208B
DEUTSCHE TELEKOM AG	13.73x	2.21x	5.67x	3.99%	158B
NTT, INC.	13.3x	1.82x	7.8x	3.17%	89.09B
CHINA TELECOM CORPORATION LIMITED	11.97x	0.91x	3.43x	6.46%	81.43B
SAUDI TELECOM COMPANY	15.4x	2.69x	8.41x	5.04%	58.26B
SINGAPORE TELECOMMUNICATIONS LIMITED	24.56x	5.52x	20.2x	4.44%	58.81B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.53x	2.74x	6.14x	4.47%	50.24B
ORANGE	11.42x	1.74x	5.26x	5.14%	47.28B
Average	14.24x	2.39x	7.55x	5.04%	108.22B
Weighted average by Cap.	13.13x	2.18x	6.63x	5.34%