|
Real-time Estimate
Cboe Europe
12:20:25 08/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 650.00 CHF | +1.33% |
|
+1.58% | +11.92% |
| 09-21 | Swisscom AG(SWX:SCMN) dropped from Swiss SMI Index | CI |
| 09-10 | Sadif Investment Analytics Upgrades Swisscom to Hold, Trims PT | MT |
Company Valuation: Swisscom AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 26,657 | 26,243 | 26,212 | 26,134 | 29,812 | 33,412 | - | - |
| Change | - | -1.55% | -0.12% | -0.3% | 14.07% | 12.08% | - | - |
| Enterprise Value (EV) 1 | 34,363 | 33,617 | 33,283 | 41,731 | 45,445 | 48,375 | 48,293 | 47,717 |
| Change | - | -2.17% | -0.99% | 25.38% | 8.9% | 6.45% | -0.17% | -1.19% |
| P/E | 14.5x | 16.4x | 15.3x | 16.9x | 23.5x | 24.2x | 22.3x | 20.5x |
| PBR | 2.47x | 2.35x | 2.26x | 2.15x | 2.44x | 2.72x | 2.69x | 2.66x |
| PEG | - | -1.3x | 2.25x | -1.71x | -1.3x | 2.88x | 2.54x | 2.36x |
| Capitalization / Revenue | 2.38x | 2.36x | 2.37x | 2.37x | 1.98x | 2.27x | 2.28x | 2.28x |
| EV / Revenue | 3.07x | 3.03x | 3.01x | 3.78x | 3.02x | 3.29x | 3.29x | 3.26x |
| EV / EBITDA | 7.66x | 7.63x | 7.2x | 9.58x | 6.87x | 7.21x | 7.11x | 6.88x |
| EV / EBIT | 16.6x | 16.5x | 15.1x | 21.4x | 23.6x | 23.2x | 21.7x | 20.1x |
| EV / FCF | 19.5x | 24.9x | 22.5x | 29x | 31.7x | 31.4x | 30.4x | 25.9x |
| FCF Yield | 5.12% | 4.01% | 4.45% | 3.44% | 3.15% | 3.19% | 3.29% | 3.86% |
| Dividend per Share 2 | 22 | 22 | 22 | 22 | 22 | 26.95 | 28.21 | 29.18 |
| Rate of return | 4.28% | 4.34% | 4.35% | 4.36% | 3.82% | 4.18% | 4.37% | 4.52% |
| EPS 2 | 35.37 | 30.93 | 33.03 | 29.77 | 24.54 | 26.6 | 28.93 | 31.44 |
| Distribution rate | 62.2% | 71.1% | 66.6% | 73.9% | 89.6% | 101% | 97.5% | 92.8% |
| Net sales 1 | 11,183 | 11,112 | 11,072 | 11,036 | 15,048 | 14,717 | 14,664 | 14,656 |
| EBITDA 1 | 4,484 | 4,406 | 4,622 | 4,355 | 6,617 | 6,706 | 6,796 | 6,932 |
| EBIT 1 | 2,066 | 2,040 | 2,205 | 1,951 | 1,925 | 2,085 | 2,230 | 2,370 |
| Net income 1 | 1,832 | 1,602 | 1,711 | 1,541 | 1,271 | 1,420 | 1,533 | 1,693 |
| Net Debt 1 | 7,706 | 7,374 | 7,071 | 15,597 | 15,633 | 14,962 | 14,881 | 14,305 |
| Reference price 2 | 514.60 | 506.60 | 506.00 | 504.50 | 575.50 | 645.00 | 645.00 | 645.00 |
| Nbr of stocks (in thousands) | 51,802 | 51,802 | 51,802 | 51,802 | 51,802 | 51,802 | - | - |
| Announcement Date | 03/02/22 | 08/02/23 | 07/02/24 | 13/02/25 | 12/02/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.02x | 1.3x | 4.14x | 7.02% | 222B | |
| 10.13x | 2.46x | 6.52x | 6.16% | 190B | |
| 12.99x | 2.12x | 5.46x | 4.18% | 145B | |
| 13.43x | 1.86x | 8.09x | 3.11% | 88.6B | |
| 11.88x | 0.89x | 3.32x | 6.43% | 80.71B | |
| 11.88x | 1.83x | 4.6x | 2.73% | 67.16B | |
| 14.92x | 2.68x | 8.36x | 5.13% | 57.19B | |
| 23.11x | 5.32x | 19.41x | 4.71% | 54.84B | |
| 14.68x | 2.7x | 6.01x | 4.42% | 50.62B | |
| Average | 13.78x | 2.35x | 7.32x | 4.88% | 106.27B | |
| Weighted average by Cap. | 12.62x | 2.10x | 6.37x | 5.32% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SCMN Stock
- 0QKI Stock
- Valuation Swisscom AG
Select your edition
All financial news and data tailored to specific country editions
