investorscraft@gmail.com

Intrinsic ValueOrange S.A. (FTE.DE)

Previous Close15.61
Intrinsic Value
Upside potential
Previous Close
15.61

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Orange S.A. operates as a leading telecommunications provider, delivering a diversified portfolio of fixed and mobile services across Europe, Africa, and the Middle East. The company generates revenue through mobile and fixed-line subscriptions, IT and integration services, and equipment sales, with a strong emphasis on convergence packages that bundle broadband, TV, and mobile services. Its enterprise segment offers cloud computing, cybersecurity, and unified communications, catering to businesses of all sizes. Orange maintains a competitive edge through extensive network infrastructure, strategic partnerships, and a focus on digital transformation, positioning itself as a key player in the evolving telecom landscape. The company’s Africa and Middle East segment is a notable growth driver, benefiting from rising mobile penetration and financial services adoption. Orange’s brand strength and multi-service approach reinforce its market leadership in France and Spain while expanding its footprint in emerging markets.

Revenue Profitability And Efficiency

Orange reported revenue of €40.26 billion for the period, supported by stable demand for connectivity and digital services. Net income stood at €2.35 billion, reflecting disciplined cost management and operational efficiency. The company generated robust operating cash flow of €10.2 billion, though capital expenditures of €6.71 billion highlight ongoing investments in network upgrades and 5G deployment. Margins remain under pressure from competitive pricing and regulatory constraints in key markets.

Earnings Power And Capital Efficiency

Diluted EPS of €0.74 underscores Orange’s ability to convert revenue into earnings despite sector-wide challenges. The company’s capital allocation prioritizes high-return infrastructure projects, particularly in fiber and mobile networks. Operating cash flow coverage of capital expenditures indicates sustainable reinvestment capacity, though elevated debt levels necessitate careful balance sheet management.

Balance Sheet And Financial Health

Orange’s financial position is marked by €8.77 billion in cash and equivalents against total debt of €42.67 billion, reflecting leverage common in capital-intensive telecoms. The debt load is manageable given stable cash flows, but interest coverage and refinancing risks warrant monitoring. Liquidity remains adequate, supported by undrawn credit facilities and consistent operational cash generation.

Growth Trends And Dividend Policy

Growth is driven by fiber and 5G adoption in Europe and mobile financial services in Africa. The company’s dividend of €0.72 per share signals confidence in cash flow stability, offering a yield attractive to income-focused investors. Strategic initiatives like network sharing and IT services expansion aim to offset legacy revenue declines.

Valuation And Market Expectations

With a market cap of €35.26 billion and a beta of 0.152, Orange is viewed as a defensive stock with moderate growth expectations. Valuation multiples reflect its steady cash flows and dividend reliability, though investors remain cautious about long-term margin erosion in core markets.

Strategic Advantages And Outlook

Orange’s integrated service model and strong brand provide resilience against competition. The company is well-positioned to benefit from digitalization trends, though regulatory hurdles and capex demands may limit near-term upside. Management’s focus on cost efficiency and selective market expansion supports a stable outlook.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount