|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 622.50 CHF | -0.40% |
|
-1.81% | +8.17% |
| 07-15 | Italy - Factors to watch on July 15 | RE |
| 07-14 | Italian judge rejects INWIT bid to block Fastweb's exit from tower contract | RE |
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 | 32,376 | - | - |
| Change | - | -1.55% | -0.12% | -0.3% | 14.07% | 8.6% | - | - |
| Enterprise Value (EV) 1 | 34,363 | 33,617 | 33,283 | 41,731 | 45,445 | 47,892 | 47,632 | 47,035 |
| Change | - | -2.17% | -0.99% | 25.38% | 8.9% | 5.39% | -0.54% | -1.25% |
| P/E | 14.5x | 16.4x | 15.3x | 16.9x | 23.5x | 23.6x | 21.7x | 19.8x |
| PBR | 2.47x | 2.35x | 2.26x | 2.15x | 2.44x | 2.63x | 2.65x | 2.73x |
| PEG | - | -1.3x | 2.25x | -1.71x | -1.3x | 2.92x | 2.58x | 2.06x |
| Capitalization / Revenue | 2.38x | 2.36x | 2.37x | 2.37x | 1.98x | 2.2x | 2.21x | 2.21x |
| EV / Revenue | 3.07x | 3.03x | 3.01x | 3.78x | 3.02x | 3.25x | 3.25x | 3.22x |
| EV / EBITDA | 7.66x | 7.63x | 7.2x | 9.58x | 6.87x | 7.17x | 7.05x | 6.83x |
| EV / EBIT | 16.6x | 16.5x | 15.1x | 21.4x | 23.6x | 23x | 21.4x | 19.7x |
| EV / FCF | 19.5x | 24.9x | 22.5x | 29x | 31.7x | 34.4x | 30.7x | 24.6x |
| FCF Yield | 5.12% | 4.01% | 4.45% | 3.44% | 3.15% | 2.91% | 3.26% | 4.07% |
| Dividend per Share 2 | 22 | 22 | 22 | 22 | 22 | 26.95 | 27.97 | 28.92 |
| Rate of return | 4.28% | 4.34% | 4.35% | 4.36% | 3.82% | 4.31% | 4.47% | 4.63% |
| EPS 2 | 35.37 | 30.93 | 33.03 | 29.77 | 24.54 | 26.52 | 28.75 | 31.51 |
| Distribution rate | 62.2% | 71.1% | 66.6% | 73.9% | 89.6% | 102% | 97.3% | 91.8% |
| Net sales 1 | 11,183 | 11,112 | 11,072 | 11,036 | 15,048 | 14,716 | 14,656 | 14,625 |
| EBITDA 1 | 4,484 | 4,406 | 4,622 | 4,355 | 6,617 | 6,676 | 6,758 | 6,883 |
| EBIT 1 | 2,066 | 2,040 | 2,205 | 1,951 | 1,925 | 2,082 | 2,226 | 2,392 |
| Net income 1 | 1,832 | 1,602 | 1,711 | 1,541 | 1,271 | 1,441 | 1,531 | 1,697 |
| Net Debt 1 | 7,706 | 7,374 | 7,071 | 15,597 | 15,633 | 15,516 | 15,256 | 14,659 |
| Reference price 2 | 514.60 | 506.60 | 506.00 | 504.50 | 575.50 | 625.00 | 625.00 | 625.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.57x | 3.25x | 7.17x | 4.31% | 39.63B | |
| 11.59x | 1.34x | 4.17x | 6.92% | 228B | |
| 9.16x | 2.39x | 6.38x | 6.44% | 183B | |
| 12.97x | 2.1x | 5.45x | 4.32% | 143B | |
| 13.11x | 2.03x | 5.15x | 2.42% | 77.98B | |
| 12.18x | 0.83x | 3.09x | 6.62% | 77.43B | |
| 11.92x | 1.75x | 7.47x | 3.61% | 74.41B | |
| 15.43x | 2.68x | 8.41x | 5.09% | 57.5B | |
| 24x | 5.4x | 19.73x | 4.46% | 56.31B | |
| 15.87x | 1.78x | 5.59x | 4.83% | 49.24B | |
| Average | 14.98x | 2.36x | 7.26x | 4.9% | 98.64B | |
| Weighted average by Cap. | 13.16x | 2.10x | 6.33x | 5.37% |
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
- Valuation Swisscom AG
Select your edition
All financial news and data tailored to specific country editions
