EN DE

Orange Belgium S.A (OBEL) Fair Value & Analysis

Communication Services · BE · Market cap €1.5B

OB Orange Belgium S.A OBEL · BR
Price€22.00
Fair Value€10.18
Upside-53.7%
Quality30/100
Watch Orange Belgium S.A for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 2.9% net margin
High debt · generates free cash flow
Trails peers (2/14)
Narrow moat 33/100
Evidence: High Range €10.11 – €13.29 Share as image

Fair value as of: Aug 6, 2026

From 20 valuation models · updated 4 days ago

Share price +2.3% over the past month.

Below-average quality, and screening another 54% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (€13.29). The favourable scenario is already priced in.
  • Weak quality (30/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

€22.20 €12.40 Fair Value €10.18 Jun 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 6, 2026.

How to read this chart

60‑month range €12.40 – €22.20 · fair‑value band €10.11 – €13.29 · the €22.00 price screens above the €10.18 fair value. Dashed = 300-day average. As of Aug 6, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Orange Belgium S.A (OBEL) currently trades at €22.00, while our model-based Fair Value estimate is €10.18, implying the stock looks roughly 53.7% overvalued today. The Quality Score stands at 30/100 (below-average quality), in the Communication Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Orange Belgium S.A generated revenue of €2.0B at a net margin of 2.1%. Revenue declined 1.5% year over year. It earns a return on equity of 4.2%. Net debt stands at €2.2B. Fundamentals as of Aug 6, 2026

Our scenario range runs from €10.11 (bear case) to €13.29 (bull case); at €22.00, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 35% above its 52-week low, currently above its 200-day average. For context, the median of 10 Communication Services peers we cover trades at 32% fair-value upside, at -54%, OBEL screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF €6.77 80
Residual Income €10.42 €9.94 €8.15 76
Rev-Margin DCF €3.11 €13.83 74
All 20 models by family
DCF Models
FCF DCF €7.59 38
Owner Earnings €5.56 31
5Y Revenue Exit €2.65 €14.69 39
5Y EBITDA Exit €24.97 €53.97 €93.58 41
10Y Revenue Exit €0.2000 €7.44 36
10Y EBITDA Exit €11.22 €31.03 €53.80 37
Earnings-Based
Graham-Dodd €4.17 €6.75 €8.15 54
Dividend Discount
Gordon GGM €0.0500 €0.0500 €0.0600 70
DDM Multi-Stage €0.0500 €0.0600 €0.0700 61
Multiples
P/E Multiple €10.11 €13.48 €16.85 63
P/S Multiple €7.81 €10.42 €13.02 58
P/B Multiple €7.81 €10.42 €13.02 55
EV/EBIT €3.36 €12.45 €21.55 53
EV/EBITDA €59.95 €87.91 €115.87 54
EV/Revenue €5.63 €14.50 43
Asset-Based
NCAV (Graham) €7.48 €10.02 €14.96 50
Growth DCF
Growth DCF €6.77 80
Rev-Margin DCF €3.11 €13.83 74
Economic Profit
Residual Income €10.42 €9.94 €8.15 76
Growth Earnings
Growth-Adj P/E €7.13 €10.18 €13.23 68

Widest divergence: Multiples (€10.42) versus Dividend Discount (€0.0500). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) €2.0B
Revenue growth (YoY) -1.5%
Net margin 2.1%
Return on equity 4.2%
Free cash flow €144M FY2025
P/E ratio 35.4
More key figures
Operating margin 10.2%
EPS (TTM) €0.6100
EPS growth (YoY) +601%
Net debt €2.2B FY2025

Figures from reported company fundamentals · as of Aug 6, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 30/100

Of which business quality 32 · Market factors (momentum, volatility) 72

Profitability 25
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 58
Earnings quality: real cash, not paper profit
Fin. Strength 10
Balance sheet, leverage, solvency risk
Investment 12
Disciplined investing over empire-building
Low Volatility 100
Calm price path (market factor)
Momentum 54
Price trend over the last 3–12 months (market factor)
52W Momentum 74
Distance to the 52-week high (market factor)
Net Issuance 42
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Orange Belgium S.A., together with its subsidiaries, provides telecommunication services in Belgium and Luxembourg. It offers mobile telecommunications, internet, and television services to residential clients, as well as mobile and fixed line services to businesses and corporates. The company was incorporated in 1995 and is based in Brussels, Belgium.

Full company description

Orange Belgium S.A., together with its subsidiaries, provides telecommunication services in Belgium and Luxembourg. It offers mobile telecommunications, internet, and television services to residential clients, as well as mobile and fixed line services to businesses and corporates. The company was incorporated in 1995 and is based in Brussels, Belgium. Orange Belgium S.A. operates as a subsidiary of Atlas Services Belgium S.A.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Orange Belgium S.A reported revenue of €2.0B in FY2025 versus €1.3B in FY2021, a compound +10.3%/yr. Reported net income was €41.3M in FY2025, compounding +1.0%/yr from FY2021.

Growth Quality 61/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
€2.0B
Latest YoY
−1.5%
Avg. growth/yr (3Y)
+12.2%
Avg. growth/yr (5Y)
+8.9%
Avg. growth/yr (25Y)
−9.6%
Revenue +10.3%/yr
FY21 €1.3B
FY22 €1.4B
FY23 €1.7B
FY24 €2.0B
FY25 €2.0B
Net income +1.0%/yr
FY21 €39.7M
FY22 €58.2M
FY23 €44.0K
FY24 €22.2M
FY25 €41.3M

OBEL screens 54% overvalued. Compare with China Mobile Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Orange Belgium S.A Fair Value". https://www.fairvalue-calculator.com/stock/OBEL

Peer Group

Telecom Services · 252 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 30 · Bottom 25%
Fair Value upside −54% · Bottom 25%
Return on equity (TTM) 6% · Below median
Return on assets 3% · Below median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 9% · Below median
Revenue growth 0% · Below median
Debt / equity 1.68× · Higher than 75% of peers

Valuation Multiples vs Telecom Services median · lower = cheaper

P/E (TTM) 36.4× · Pricier than 75% of peers
P/B 1.71× · Pricier than median
P/S (TTM) 0.88× · Cheaper than median
P/FCF 12.0× · Pricier than 75% of peers
EV/EBITDA 5.6× · Cheaper than median
PEG 27.88× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 30
FUTURE 2 · sector 15
PAST 23 · sector 28
HEALTH 16 · sector 89
DIVIDEND 0 · sector 72

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Telecom Services stocks, each showing price versus our Fair Value estimate (as of Aug 6, 2026).

Stock Price Fair Value vs Fair Value
China Mobile Limited 600941 ¥89.98 ¥109.88 +22%
T-Mobile US, Inc TMUS $187.61 $172.67 -8%
Bharti Airtel Limited BHARTIARTL ₹1,922 ₹941.55 -51%
China Telecom Corporation 601728 ¥6.01 ¥8.36 +39%
América Móvil, S.A. AMXB 23.07 MXN 30.35 MXN +32%
Vodafone Group VODN 259.50 MXN 507.27 MXN +95%
Advanced Info Service Public Company ADVANC 379.00 THB 286.77 THB -24%
Chunghwa Telecom Co 2412 133.50 TWD 100.00 TWD -25%
China Unicom (Hong Kong) Limited 0762 HK$6.50 HK$13.03 +100%
Telefónica, S.A TEFN 75.67 MXN 111.01 MXN +47%

Compare Orange Belgium S.A with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Orange Belgium S.A (OBEL) overvalued or undervalued?
As of Aug 6, 2026, our model estimates a fair value of €10.18 versus a price of €22.00, about −54% (overvalued).
What is the fair value of OBEL?
Our model-based fair value for Orange Belgium S.A is €10.18 (as of Aug 6, 2026), built from audited fundamentals. The current price is €22.00.
What is the quality score of OBEL?
Orange Belgium S.A has a Quality Score of 30/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Orange Belgium S.A (OBEL)?
Orange Belgium S.A reported trailing-twelve-month revenue of about €2.0B (latest available figure, as of Aug 6, 2026).
What is the net profit margin of OBEL?
The net profit margin of Orange Belgium S.A is about 2.1%, meaning it keeps roughly 2.1% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Orange Belgium S.A and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.