investorscraft@gmail.com

Intrinsic ValueOrange S.A. (ORA.PA)

Previous Close15.62
Intrinsic Value
Upside potential
Previous Close
15.62

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. is a leading telecommunications provider operating across Europe, Africa, and the Middle East, offering a diversified portfolio of mobile, fixed-line, and digital services. The company generates revenue through subscription-based models, equipment sales, and value-added services such as cloud computing, cybersecurity, and mobile financial solutions. Its multi-segment approach—spanning consumer, enterprise, and carrier services—ensures resilience against regional market fluctuations. Orange holds a dominant position in France and Spain while expanding aggressively in high-growth African markets, where mobile money and broadband penetration present long-term opportunities. The firm differentiates itself through convergence strategies, bundling fixed and mobile services to enhance customer retention. As a former state monopoly, Orange benefits from extensive infrastructure assets, including fiber networks and data centers, which support its competitive edge in B2B digital transformation services. However, it faces intense competition from low-cost MVNOs and tech giants encroaching on telecom services. Regulatory pressures in Europe and currency risks in emerging markets add complexity to its operations.

Revenue Profitability And Efficiency

Orange reported €40.3 billion in revenue for FY 2024, with net income of €2.35 billion, reflecting steady demand for connectivity services. The company’s operating cash flow of €10.2 billion underscores strong operational efficiency, though capital expenditures of €6.7 billion indicate ongoing investments in fiber and 5G infrastructure. Margins remain pressured by competitive pricing in core markets, partially offset by cost optimization initiatives.

Earnings Power And Capital Efficiency

Diluted EPS of €0.74 demonstrates moderate earnings power, constrained by high debt servicing costs and infrastructure spend. The firm’s capital allocation prioritizes network modernization and strategic acquisitions in Africa, where ROI potential is higher. Free cash flow generation supports dividend commitments but leaves limited room for aggressive deleveraging in the near term.

Balance Sheet And Financial Health

Orange’s balance sheet carries €42.7 billion in total debt against €8.8 billion in cash, reflecting leveraged growth strategies. While the debt load is substantial, long maturities and investment-grade credit ratings provide flexibility. The company’s asset-heavy model ensures collateral value, but interest coverage ratios warrant monitoring given rising rates.

Growth Trends And Dividend Policy

Growth is driven by African mobile services and European fiber adoption, with mid-single-digit revenue growth projected. The €0.72 annual dividend per share offers a ~6% yield, appealing to income investors, though payout ratios near 90% suggest limited near-term increases. Share buybacks are unlikely given capex demands.

Valuation And Market Expectations

At a €35.5 billion market cap, Orange trades at ~8.5x EV/EBITDA, a discount to peers, reflecting regulatory and competitive risks. The low beta (0.15) indicates defensive characteristics, but investors price in slower growth versus pure-play African telecoms or cloud providers.

Strategic Advantages And Outlook

Orange’s scale, infrastructure ownership, and emerging market exposure position it for gradual recovery as 5G monetization accelerates. Challenges include European saturation and debt management, while partnerships in fintech and IoT could unlock incremental revenue streams. The outlook remains stable, with EBITDA margins expected to hold around 30% through cost discipline.

Sources

Company annual reports, Euronext disclosures, Bloomberg terminal data

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