EN DE

Proximus PLC (PROX) Fair Value & Analysis

Communication Services · BE · Market cap €2.0B

PP Proximus PLC PROX · BR
Price€6.28
Fair Value€11.76
Upside+87.4%
Quality45/100
Watch Proximus PLC for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 5.9% net margin
Moderate debt · generates free cash flow
4.75% dividend yield
Ranks above peers (9/15)
Moderate moat 47/100
Evidence: Medium Range €10.50 – €19.16 Share as image

Fair value as of: Aug 6, 2026

From 24 valuation models · updated 4 days ago

Fair value updated Aug 6, 2026, revised from €12.26 to €11.76 (−4.1%) since Jul 25, 2026. Share price +6.9% over the past month.

Below-average quality, screening 87% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (€10.50). The market is more pessimistic than our downside scenario.
  • Solid quality (45/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (€10.50 to €19.16) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

€11.05 €4.35 Fair Value €11.76 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 €4.35 – €11.05 · fair‑value band €10.50 – €19.16 · the €6.28 price screens below the €11.76 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 6, 2026.

Full chart & analysis →

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

Analysis

Proximus PLC (PROX) currently trades at €6.28, while our model-based Fair Value estimate is €11.76, implying the stock looks roughly 87.4% undervalued today. The Quality Score stands at 45/100 (below-average quality), in the Communication Services sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, Proximus PLC generated revenue of €6.1B at a net margin of 6.3%. Revenue declined 7.1% year over year. It earns a return on equity of 8.3%. Net debt stands at €4.0B. Fundamentals as of Aug 6, 2026

Our scenario range runs from €10.50 (bear case) to €19.16 (bull case); at €6.28, the current price sits below 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 about 23% below its 52-week high and 3% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at 32% fair-value upside, at 87%, PROX screens cheaper 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 €3.77 80
Residual Income €10.33 €11.51 €17.48 76
Rev-Margin DCF €0.3600 €7.00 €15.07 74
All 24 models by family
DCF Models
FCF DCF €4.10 38
Owner Earnings €0.4400 €4.65 €12.33 31
5Y Revenue Exit €0.3600 €6.82 €16.27 39
5Y EBITDA Exit €18.76 €38.55 €64.89 41
5Y P/E Exit €2.22 €10.03 €19.38 38
10Y Revenue Exit €2.97 €8.16 36
10Y EBITDA Exit €9.62 €22.36 €36.51 37
10Y P/E Exit €4.94 €9.97 35
Earnings-Based
Graham-Dodd €8.38 €10.82 €12.36 54
EPV €1.96 €4.06 €5.87 59
Dividend Discount
Gordon GGM €4.24 €4.62 €5.20 70
DDM Multi-Stage €4.24 €5.29 €6.70 61
Multiples
P/E Multiple €20.33 €27.10 €33.88 63
P/S Multiple €15.71 €20.94 €26.18 58
P/B Multiple €15.71 €20.94 €26.18 55
EV/EBIT €9.26 €16.12 €22.98 53
EV/EBITDA €41.05 €58.51 €75.97 54
EV/Revenue €4.29 €10.97 €17.66 43
Asset-Based
NCAV (Graham) €5.89 €7.89 €11.78 50
Growth DCF
Growth DCF €3.77 80
Rev-Margin DCF €0.3600 €7.00 €15.07 74
Economic Profit
Residual Income €10.33 €11.51 €17.48 76
ROIC Compounder €1.96 €4.06 €5.87 72
Growth Earnings
Growth-Adj P/E €14.33 €20.47 €26.61 68

Widest divergence: Multiples (€20.94) versus Earnings-Based (€4.06). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) €6.1B
Revenue growth (YoY) -0.6%
Net margin 5.9%
Return on equity 7.8%
Free cash flow €266M FY2025
P/E ratio 5.6
More key figures
Operating margin 15.3%
EPS (TTM) €1.12
Dividend yield 4.8%
EPS growth (YoY) -11.6%
Net debt €4.0B FY2025

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

Quality Score breakdown

Overall quality 45/100

Of which business quality 43 · Market factors (momentum, volatility) 44

Profitability 32
Margins and returns on capital today
Quality Growth 34
Are margins and returns improving?
Cashflow 54
Earnings quality: real cash, not paper profit
Fin. Strength 23
Balance sheet, leverage, solvency risk
Investment 47
Disciplined investing over empire-building
Low Volatility 85
Calm price path (market factor)
Momentum 27
Price trend over the last 3–12 months (market factor)
52W Momentum 26
Distance to the 52-week high (market factor)
Net Issuance 81
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

Proximus PLC provides connectivity, IT, and digital services and communication services in Belgium and internationally. The company offers telecom products and services; mobile and internet-at-home fixed and mobile telephony, internet, and television services to residential customers and small businesses.

Full company description

Proximus PLC provides connectivity, IT, and digital services and communication services in Belgium and internationally. The company offers telecom products and services; mobile and internet-at-home fixed and mobile telephony, internet, and television services to residential customers and small businesses. It also provides live TV, streaming, and on-demand video services; video consultation services for patients and healthcare professionals; artificial intelligence (AI), mixed reality, and cloudification; ICT infrastructure, cloud, fintech solutions, cybersecurity, enterprise applications, managed services, and telecom services; networking, cloud, cybersecurity, and data and AI services; and cybersecurity and intelligence solutions to protect enterprises against cyberattacks. In addition, the company designs, builds, and manages data-driven cloud solutions; offers Infrastructure as a Service, cybersecurity, and digital workplace solutions; and wholesale connectivity, interoperability, fraud prevention, managed services, and global IoT connectivity solutions. Further, it provides digital identity services, international delivery authentication, and programmable communication solutions; Communications Platform as a Service solutions; messaging apps, email, and voice solutions, and chatbots and AI-driven interaction; consultancy, implementation, and managed services; and content creation, editing, broadcasting, and live production. It offers its products and services under Proximus, Scarlet, Mobile Vikings, Proximus+, Proximus NXT, Pickx, Doktr, Proximus NXT IT, Codit, ClearMedia, Davinsi Labs, Proximus Global, Telesign, Route Mobile, Proximus Ada, Clarence, Fiberklaar, Unifiber, GoFiber, MWingz, Proximus Real Estate, Proximus Media House, and Tango brands. The company was formerly known as Belgacom SA and changed its name to Proximus PLC in June 2015. The company was founded in 1930 and is headquartered in Brussels, Belgium.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Proximus PLC reported revenue of €6.2B in FY2025 versus €5.5B in FY2021, a compound +3.1%/yr. Reported net income was €398M in FY2025, compounding −2.6%/yr from FY2021.

Growth Quality 47/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
€6.2B
Latest YoY
−2.0%
Avg. growth/yr (3Y)
+2.2%
Avg. growth/yr (5Y)
+2.8%
Avg. growth/yr (24Y)
+0.6%
Revenue +3.1%/yr
FY21 €5.5B
FY22 €5.9B
FY23 €6.0B
FY24 €6.4B
FY25 €6.2B
Net income −2.6%/yr
FY21 €443M
FY22 €450M
FY23 €357M
FY24 €447M
FY25 €398M

Watch PROX: get an alert when its fair value changes →

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). "Proximus PLC Fair Value". https://www.fairvalue-calculator.com/stock/PROX

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

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 45 · Below median
Fair Value upside +87% · Top 25%
Return on equity (TTM) 8% · Above median
Return on assets 3% · Below median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 15% · Above median
Revenue growth -1% · Below median
Dividend yield (TTM) 4.8% · Above median
Debt / equity 1.11× · Higher than 75% of peers

Valuation Multiples vs Telecom Services median · lower = cheaper

P/E (TTM) 5.6× · Cheaper than 75% of peers
P/B 0.62× · Cheaper than 75% of peers
P/S (TTM) 0.38× · Cheaper than 75% of peers
P/FCF 8.8× · Pricier than median
EV/EBITDA 4.6× · Cheaper than median
PEG 2.71× · 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 100 · sector 30
FUTURE 0 · sector 15
PAST 31 · sector 28
HEALTH 45 · sector 89
DIVIDEND 95 · sector 72

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 Proximus PLC 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 Proximus PLC (PROX) overvalued or undervalued?
As of Aug 6, 2026, our model estimates a fair value of €11.76 versus a price of €6.28, about +87% (undervalued).
What is the fair value of PROX?
Our model-based fair value for Proximus PLC is €11.76 (as of Aug 6, 2026), built from audited fundamentals. The current price is €6.28.
What is the quality score of PROX?
Proximus PLC has a Quality Score of 45/100. 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 Proximus PLC (PROX)?
Proximus PLC reported trailing-twelve-month revenue of about €6.1B (latest available figure, as of Aug 6, 2026).
What is the net profit margin of PROX?
The net profit margin of Proximus PLC is about 6.3%, meaning it keeps roughly 6.3% 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 Proximus PLC 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.