Valuation Swisscom AG Deutsche Boerse AG
Stocks
SWJ
CH0008742519
Integrated Telecommunications Services
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 676.00 EUR | -1.31% |
|
0.00% | +10.30% |
| 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 | 32,635 | - | - |
| Change | - | -1.55% | -0.12% | -0.3% | 14.07% | 9.47% | - | - |
| Enterprise Value (EV) 1 | 34,363 | 33,617 | 33,283 | 41,731 | 45,445 | 48,151 | 47,891 | 47,294 |
| Change | - | -2.17% | -0.99% | 25.38% | 8.9% | 5.96% | -0.54% | -1.25% |
| P/E | 14.5x | 16.4x | 15.3x | 16.9x | 23.5x | 23.8x | 21.9x | 20x |
| PBR | 2.47x | 2.35x | 2.26x | 2.15x | 2.44x | 2.66x | 2.67x | 2.75x |
| PEG | - | -1.3x | 2.25x | -1.71x | -1.3x | 2.95x | 2.61x | 2.08x |
| Capitalization / Revenue | 2.38x | 2.36x | 2.37x | 2.37x | 1.98x | 2.22x | 2.23x | 2.23x |
| EV / Revenue | 3.07x | 3.03x | 3.01x | 3.78x | 3.02x | 3.27x | 3.27x | 3.23x |
| EV / EBITDA | 7.66x | 7.63x | 7.2x | 9.58x | 6.87x | 7.21x | 7.09x | 6.87x |
| EV / EBIT | 16.6x | 16.5x | 15.1x | 21.4x | 23.6x | 23.1x | 21.5x | 19.8x |
| EV / FCF | 19.5x | 24.9x | 22.5x | 29x | 31.7x | 34.6x | 30.8x | 24.7x |
| FCF Yield | 5.12% | 4.01% | 4.45% | 3.44% | 3.15% | 2.89% | 3.24% | 4.05% |
| 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% | 4.28% | 4.44% | 4.59% |
| 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 | 630.00 | 630.00 | 630.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 11.5x | 1.33x | 4.14x | 6.97% | 227B | |
| 9.09x | 2.38x | 6.36x | 6.48% | 182B | |
| 13.69x | 2.13x | 5.55x | 4.17% | 148B | |
| 13.26x | 2.02x | 5.1x | 2.42% | 78.29B | |
| 12.38x | 0.86x | 3.21x | 6.51% | 79.89B | |
| 12.03x | 1.75x | 7.5x | 3.57% | 75.71B | |
| 15.46x | 2.69x | 8.42x | 5.09% | 57.57B | |
| 23.68x | 5.34x | 19.49x | 4.52% | 55.62B | |
| 16.02x | 1.79x | 5.61x | 4.79% | 49.86B | |
| Average | 14.12x | 2.26x | 7.26x | 4.95% | 105.99B | |
| Weighted average by Cap. | 12.83x | 2.05x | 6.28x | 5.39% |
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
- SWJ Stock
- Valuation Swisscom AG
Select your edition
All financial news and data tailored to specific country editions
