As of 2025-05-19, the Intrinsic Value of Orange SA (ORA.PA) is 19.57 EUR. This ORA.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.74 EUR, the upside of Orange SA is 53.70%.
The range of the Intrinsic Value is 13.25 - 30.30 EUR
Based on its market price of 12.74 EUR and our intrinsic valuation, Orange SA (ORA.PA) is undervalued by 53.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.25 - 30.30 | 19.57 | 53.7% |
| DCF (Growth 10y) | 15.44 - 32.40 | 21.76 | 70.9% |
| DCF (EBITDA 5y) | 12.15 - 21.29 | 15.72 | 23.5% |
| DCF (EBITDA 10y) | 15.52 - 26.03 | 19.70 | 54.7% |
| Fair Value | 22.09 - 22.09 | 22.09 | 73.43% |
| P/E | 12.81 - 17.65 | 14.90 | 17.0% |
| EV/EBITDA | 11.92 - 29.42 | 20.66 | 62.2% |
| EPV | 69.42 - 97.17 | 83.30 | 554.1% |
| DDM - Stable | 5.94 - 13.16 | 9.55 | -25.0% |
| DDM - Multi | 9.88 - 16.40 | 12.28 | -3.6% |
| Market Cap (mil) | 33,875.86 |
| Beta | 0.24 |
| Outstanding shares (mil) | 2,660.06 |
| Enterprise Value (mil) | 68,114.87 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.73% |
| Cost of Debt | 4.25% |
| WACC | 5.49% |