Orange S.A. logo ORANY - Orange S.A.

Price: -- --
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 40% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Moderate
Trading 31.0% above fair value
Current Price $16.11
Bear Case $9.84 38.9% downside ($9.84 - $16.11) / $16.11 = -38.9% $0.82 × 12x P/E
Fair Value $12.30 23.7% downside ($12.30 - $16.11) / $16.11 = -23.7% $0.82 × 15x P/E
Bull Case $14.76 8.4% downside ($14.76 - $16.11) / $16.11 = -8.4% $0.82 × 18x P/E

Adjust Assumptions

15.0x
0.82$

Key Value Driver

Normalized P/E multiple (15x base case)

Implied Market Multiple 19.6x

Plain-Language Summary

Applying a 15x P/E to adjusted EPS of $0.82, the base-case value is $12.30 per share.

Warnings

⚠ The company's reported profits differ from official accounting profits by 421%. Check what costs are being left out of the adjusted number.
⚠ The company pays out 796% of its profits as dividends. That leaves little cushion — the dividend could be cut if business slows down.
ℹ Financial statements were converted from EUR into USD using EURUSD at 1.1231 USD per EUR.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples