Orange SA (PAR:ORA)

Watchlist Manager

Watchlist

Price: 9.746 EUR 0.56%

Market Cap: 25.9B EUR

Have any thoughts about
Orange SA?

Write Note

Section:

Relative Value

The Relative Value of one ORA stock under the Base Case scenario is 22.381 EUR. Compared to the current market price of 9.746 EUR, Orange SA is Undervalued by 56%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

ORA Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

0.6

P/S

vs History	50
vs Industry	71

Median 5Y

0.6

Industry

1.4

Forward

0.6

More Details

11.3

P/E

vs History	58
vs Industry	40

Median 5Y

12.2

Industry

16.8

Forward

9.3

More Details

2.4

P/OCF

vs History	47
vs Industry	66

Median 5Y

2.3

Industry

6.5

More Details

Negative

P/FCFE

vs History
vs Industry	1

Median 5Y

13.5

Industry

More Details

0.8

P/B

vs History	49
vs Industry	67

Median 5Y

0.8

Industry

More Details

1.2

EV/S

vs History	79
vs Industry	59

Median 5Y

1.3

Industry

Forward

1.2

More Details

EV/GP

vs History	50
vs Industry	66

Median 5Y

2.1

Industry

4.2

More Details

3.6

EV/EBITDA

vs History	76
vs Industry	60

Median 5Y

3.8

Industry

8.2

Forward

4.1

More Details

8.9

EV/EBIT

vs History	73
vs Industry	43

Median 5Y

9.4

Industry

13.9

Forward

9.9

More Details

4.7

EV/OCF

vs History	69
vs Industry	59

Median 5Y

4.8

Industry

8.8

More Details

EV/FCFF

vs History	68
vs Industry	36

Median 5Y

18.1

Industry

15.9

More Details

0.6

EV/IC

vs History	68
vs Industry	74

Median 5Y

0.6

Industry

1.2

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
FR	Orange SA PAR:ORA	25.9B EUR	0.6	11.3	3.6	8.9
US	Verizon Communications Inc NYSE:VZ	173.4B USD	1.3	17.6	6	9.5
US	AT&T Inc NYSE:T	160.7B USD	1.3	18.1	6.3	11.5
DE	Deutsche Telekom AG XETRA:DTE	143.8B EUR	1.3	29	5.5	11.1
CN	China Telecom Corp Ltd SSE:601728	600.3B CNY	1.2	18.7	14	14
JP	Nippon Telegraph and Telephone Corp TSE:9432	12.7T JPY	0.9	10.8	5.1	9.3
SA	Saudi Telecom Company SJSC SAU:7010	189B SAR	2.6	13.7	7.9	12.1
SG	Singapore Telecommunications Ltd SGX:Z74	52.5B SGD	3.7	66	16.8	52.5
CH	Swisscom AG SIX:SCMN	26.7B CHF	2.4	15.9	7.2	15.5
TW	Chunghwa Telecom Co Ltd TWSE:2412	950.3B TWD	4.2	26	10.7	19.9
AU	Telstra Corporation Ltd ASX:TLS	44.5B AUD	1.9	27.4	16.7	16.7

			Revenue Growth
FR	Orange SA PAR:ORA	Average P/S: 1.9 0.6	-5%
US	Verizon Communications Inc NYSE:VZ	1.3	7%
US	AT&T Inc NYSE:T	1.3	5%
DE	Deutsche Telekom AG XETRA:DTE	1.3	10%
CN	China Telecom Corp Ltd SSE:601728	1.2	15%
JP	Nippon Telegraph and Telephone Corp TSE:9432	0.9	6%
SA	Saudi Telecom Company SJSC SAU:7010	2.6	19%
SG	Singapore Telecommunications Ltd SGX:Z74	3.7	9%
CH	Swisscom AG SIX:SCMN	2.4	14%
TW	Chunghwa Telecom Co Ltd TWSE:2412	4.2	8%
AU	Telstra Corporation Ltd ASX:TLS	1.9	8%

			Earnings Growth
FR	Orange SA PAR:ORA	Average P/E: 23.1 11.3	50%
US	Verizon Communications Inc NYSE:VZ	17.6	84%
US	AT&T Inc NYSE:T	18.1	18%
DE	Deutsche Telekom AG XETRA:DTE	29	-35%
CN	China Telecom Corp Ltd SSE:601728	18.7	24%
JP	Nippon Telegraph and Telephone Corp TSE:9432	10.8	2%
SA	Saudi Telecom Company SJSC SAU:7010	13.7	18%
SG	Singapore Telecommunications Ltd SGX:Z74	66	336%
CH	Swisscom AG SIX:SCMN	15.9	-5%
TW	Chunghwa Telecom Co Ltd TWSE:2412	26	10%
AU	Telstra Corporation Ltd ASX:TLS	27.4	61%

			EBITDA Growth
FR	Orange SA PAR:ORA	Average EV/EBITDA: 9.1 3.6	-9%
US	Verizon Communications Inc NYSE:VZ	6	10%
US	AT&T Inc NYSE:T	6.3	10%
DE	Deutsche Telekom AG XETRA:DTE	5.5	9%
CN	China Telecom Corp Ltd SSE:601728	14	228%
JP	Nippon Telegraph and Telephone Corp TSE:9432	5.1	-1%
SA	Saudi Telecom Company SJSC SAU:7010	7.9	18%
SG	Singapore Telecommunications Ltd SGX:Z74	16.8	21%
CH	Swisscom AG SIX:SCMN	7.2	16%
TW	Chunghwa Telecom Co Ltd TWSE:2412	10.7	6%
AU	Telstra Corporation Ltd ASX:TLS	16.7	166%

			EBIT Growth
FR	Orange SA PAR:ORA	Average EV/EBIT: 16.4 8.9	6%
US	Verizon Communications Inc NYSE:VZ	9.5	12%
US	AT&T Inc NYSE:T	11.5	9%
DE	Deutsche Telekom AG XETRA:DTE	11.1	31%
CN	China Telecom Corp Ltd SSE:601728	14	16%
JP	Nippon Telegraph and Telephone Corp TSE:9432	9.3	N/A
SA	Saudi Telecom Company SJSC SAU:7010	12.1	22%
SG	Singapore Telecommunications Ltd SGX:Z74	52.5	38%
CH	Swisscom AG SIX:SCMN	15.5	1%
TW	Chunghwa Telecom Co Ltd TWSE:2412	19.9	8%
AU	Telstra Corporation Ltd ASX:TLS	16.7	32%

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Estee Lauder Companies Inc NYSE:EL	Consumer products
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Church & Dwight Co Inc NYSE:CHD	Consumer products
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	American Express Co NYSE:AXP	Financial Services
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Target Corp NYSE:TGT	Retail
US	Walt Disney Co NYSE:DIS	Media
US	Mueller Industries Inc NYSE:MLI	Machinery
US	PayPal Holdings Inc NASDAQ:PYPL	Technology

Orange SA
PAR:ORA

Relative Value

Valuation Multiples

Multiples Across Competitors

ORA Competitors Multiples
Orange SA Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	9.292 11.382
Price Target

Orange SA PAR:ORA

Relative Value

Valuation Multiples

Multiples Across Competitors

ORA Competitors Multiples Orange SA Competitors

See Also

Company

Help

Tools

Stocks

Orange SA
PAR:ORA

ORA Competitors Multiples
Orange SA Competitors