EN DE
Data-driven stock valuation

Proximus NV (PROX) fair value: what the stock is really worth

We calculate from audited financials what Proximus NV is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily, free.

  1. Compare price with fair valuebelow fair value = cheap, above = expensive
  2. Check the quality50 and up solid, 75 and up strong
  3. Watch it or check another stockalert when fair value or trend changes

Communication Services · BE · Market cap €2.0B · ISIN BE0003810273

At a glance

PN Proximus NV PROX · BR
Price€6.19
Fair Value€11.76
Upside+90.0%
Quality45/100

Below-average quality, trading 47% below our fair value of €11.76.

As of Aug 13, 2026, the fair value of Proximus NV is €11.76 per share against a price of €6.19, so the fair value sits 90% above the price. A model estimate from reported figures, not an analyst target.

!Expensive Growth (revenue 5y +2.8 %/yr)
!Thin margins · 5.9% net margin
Moderate debt · generates free cash flow
·6.46% dividend yield
Ranks above peers (9/15)
!Moderate moat 47/100
Evidence: High Range €10.50 to €19.16

Fair value as of: Aug 13, 2026

From 24 valuation models · updated 28 days ago

Share price −0.6% over the past month.

Watch Proximus NV for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

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.

Price vs Fair Value (5 years)

€11.05 €4.35 Fair Value €11.76 Jul 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range €4.35 – €11.05 · fair‑value band €10.50 – €19.16 · the €6.19 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 13, 2026.

Full chart & analysis →

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

Analysis

Proximus NV (PROX) currently trades at €6.19, while our model-based Fair Value estimate is €11.76, implying the stock looks roughly 47.4% undervalued today. The Quality Score stands at 45/100 (below-average quality), in the Communication Services sector. Bull case: the Multiples group reads highest at a median of €20.94 per share, and 15 of the 22 models we run sit above the €6.19 price. Bear case: the Earnings-Based group reads lowest at €4.06, and 7 of the 22 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Proximus NV 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 13, 2026

Scenario range: €10.50 (bear) to €19.16 (bull), the price of €6.19 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target. The share trades about 24% below its 52-week high and 2% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at 29% fair-value upside, at 90%, PROX screens cheaper than that median.

Fair Value models

Based on fiscal year 2025 figures (about 8 months old). Earnings retained since then (€0.5010 per share) are deliberately not added.

Each model values the company its own way; the fair value above is the evidence-weighted blend. Evidence (0 to 100) shows how complete a model's inputs are. How we calculate →

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF best evidence n/a n/a €4.10 77
Growth DCF n/a n/a €3.77 75
Residual Income €10.33 €11.51 €17.48 75
All 24 models by family
DCF Models
FCF DCF best evidence n/a n/a €4.10 77
Owner Earnings €0.4400 €4.65 €12.33 65
5Y Revenue Exit €0.3600 €6.82 €16.27 63
5Y EBITDA Exit €18.76 €38.55 €64.89 72
5Y P/E Exit €2.22 €10.03 €19.38 65
10Y Revenue Exit n/a €2.97 €8.16 64
10Y EBITDA Exit €9.62 €22.36 €36.51 66
10Y P/E Exit n/a €4.94 €9.97 61
Earnings-Based
Graham-Dodd €8.38 €10.82 €12.36 67
EPV €1.96 €4.06 €5.87 70
Dividend Discount
Gordon GGM €4.24 €4.62 €5.20 69
DDM Multi-Stage €4.24 €5.29 €6.70 67
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 64
EV/EBITDA €41.05 €58.51 €75.97 67
EV/Revenue €4.29 €10.97 €17.66 50
Asset-Based
NCAV (Graham) €5.89 €7.89 €11.78 54
Growth DCF
Growth DCF n/a n/a €3.77 75
Rev-Margin DCF €0.3600 €7.00 €15.07 64
Economic Profit
Residual Income €10.33 €11.51 €17.48 75
ROIC Compounder €1.96 €4.06 €5.87 69
Growth Earnings
Growth-Adj P/E €14.33 €20.47 €26.61 67

Widest divergence: Multiples (€20.94) versus Earnings-Based (€4.06). Highest evidence: FCF DCF (77).

Notify me when PROX reaches fair value

Put PROX on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 5.5
P/S ratio 0.35 P/E × margin
EPS (TTM) €1.12 price ÷ EPS = P/E 5.5
Dividend yield 6.5% payout 35.7%
Net margin 6.4% FY2025
Return on equity 7.8% TTM
More key figures
Profitability
Return on assets (EBIT) 5.6% avg 5y
Operating margin 15.3% TTM
Growth
Revenue (TTM) €6.1B TTM
Revenue growth (YoY) −0.6% 3y avg +2.2%
EPS growth (YoY) −11.6%
Balance sheet & cash flow
Free cash flow €266M FY2025
Net debt €4.0B FY2025 · ≈ 15.2 yrs of FCF

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 45/100

Of which business quality 43 · Market factors (momentum, volatility) 45

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 32
Price trend over the last 3–12 months (market factor)
52W Momentum 22
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

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 NV 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. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+2.2%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+2.8%
Avg. revenue growth/yr (24Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+0.6%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+4.4%
Earnings growth per share plus dividend yield: the value created per share and year.
Earnings growth per share−2.1%
Dividend yield6.5%
Trend Two data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.5Y −2.1% vs 10Y −2.7%, steady
Operating margin (EBIT) Operating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.14.8% (2020) → 8.9% (2025) · falling
Worst earnings drop44% (2012) · in EUR
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
Character of growth · EPS growth decomposed (2014-2025) −3.5 % p.a.
Revenue per share +0.5 %

of which total revenue +0.5 % · buybacks/dilution +0.0 %

EBIT margin −3.9 %
Tax rate +0.8 %
Residual (interest, one-offs) −0.9 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

Watch PROX, get fair value alerts →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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 NV Fair Value". https://www.fairvalue-calculator.com/stock/PROX

Earlier news

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

Peer Group

Telecom Services · 253 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.

Valuation
Quality Score 45 · Below median
Fair Value upside +85% · Top 25%
Profitability
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
Growth and dividend
Revenue growth −1% · Below median
Dividend yield (TTM) 6.5% · Top 25%
Balance sheet
Debt / equity 1.11× · Highest 25%

Valuation Multiples vs Telecom Services median · lower = cheaper

P/E (TTM) 5.5× · Cheapest 25%
P/B 0.62× · Cheapest 25%
P/S (TTM) 0.39× · Cheapest 25%
P/FCF 8.9× · Pricier than median
EV/EBITDA 4.6× · Cheaper than median
PEG 2.71× · Priciest 25%

What the price implies (reverse DCF)

The inverse question: what free-cash-flow growth must Proximus NV deliver for ten years so that today's price is fair in our DCF model? Same formula, same discount rate as the fair value.

Implied FCF growth, 10 years+6.9 % per year
Achieved revenue growth, 5 years+2.8 % p.a.
Sector median revenue growth+1.6 %
FCF yield on price13.30 %
Discount rate (WACC) in the models9.0 %

The price demands an acceleration versus past growth: a high bar the company still has to clear. Ranking of the largest stocks →

Context: sector, industry, market

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE100 · sector 28
FUTURE0 · sector 15
PAST31 · sector 28
HEALTH45 · sector 89
DIVIDEND100 · sector 74

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

Similar stocks

10 more Telecom Services stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
China Mobile Limited 600941 ¥97.17 ¥109.88 +13%
T-Mobile US, Inc TMUS $181.52 $172.67 −5%
Verizon Communications Inc VZ $50.14 $64.43 +29%
AT&T Inc T $25.68 $43.97 +71%
Bharti Airtel Limited BHARTIARTL ₹1,935 ₹941.48 −51%
Comcast Corporation CMCSA $26.49 $95.42 +260%
China Telecom Corporation 601728 ¥6.43 ¥8.36 +30%
América Móvil, S.A. AMX $23.00 $39.79 +73%
Singapore Telecommunications Limited Z77 4.53 SGD 3.03 SGD −33%
Swisscom AG SCMN CHF 641.00 CHF 463.92 −28%

Compare Proximus NV 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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Frequently asked questions

Is Proximus NV (PROX) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of €11.76 versus a price of €6.19, about +90% upside (undervalued).
What is the fair value of PROX?
Our model-based fair value for Proximus NV is €11.76 (as of Aug 13, 2026), built from audited fundamentals. The current price: €6.19.
What is the quality score of PROX?
Proximus NV 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 price target for Proximus NV (PROX)?
Our model-based price target is the fair value of €11.76 (as of Aug 13, 2026) from 24 valuation models. Cautious scenario €10.50, optimistic scenario €19.16. It is a calculation from audited fundamentals, not an analyst target.
What is the Proximus NV stock forecast for 2026?
Our models put fair value at €11.76, about +90% upside versus a price of €6.19 (undervalued). Cautious scenario €10.50, optimistic scenario €19.16. The calculation is refreshed regularly with new filings.
What is the revenue of Proximus NV (PROX)?
Proximus NV reported trailing-twelve-month revenue of about €6.1B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of PROX?
The net profit margin of Proximus NV is about 6.3%, meaning it keeps roughly 6.3% of revenue as net income. Based on the latest reported figures.
Does Proximus NV pay a dividend?
Proximus NV currently shows a dividend yield of about 6.46% relative to its recent price (as of Aug 13, 2026).
What growth is priced into Proximus NV (PROX)?
For today's price to be fair in a discounted-cash-flow model, Proximus NV would have to grow free cash flow by +6.9 % per year for ten years (discount rate 9.0 %, then 2 % perpetual growth). Over the last 5 years revenue grew +2.8 % per year. As of Aug 13, 2026.
What discount rate (WACC) does the fair value of PROX use?
Our models discount Proximus NV at 9.0 %: a base by market capitalisation (mid), damped by beta 0.43, country premium for Belgium. The same rate applies in all 26 models.
What is the intrinsic value of Proximus NV (PROX)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Proximus NV it is €11.76 per share (as of Aug 13, 2026), against a price of €6.19. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Proximus NV stock overvalued or undervalued in 2026?
As of Aug 13, 2026, PROX trades below its calculated fair value: price €6.19, fair value €11.76, a gap of about +90% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of PROX?
No. The price is what the market pays today (€6.19); the fair value is what the company's own numbers justify (€11.76). For Proximus NV the two are €5.57 per share apart. That gap is exactly why we show both numbers side by side.
How much is Proximus NV worth?
The market values Proximus NV at about €2.0B (market capitalisation, as of Aug 13, 2026). Per share that is €6.19; our models calculate a fair value of €11.76 per share.
What do the bullish and bearish scenarios say about PROX?
Our models span a range for Proximus NV: cautious scenario €10.50, base €11.76, optimistic €19.16 per share (as of Aug 13, 2026, price €6.19). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of PROX?
Proximus NV trades at a price-to-earnings ratio of 5.5 (as of Aug 13, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €11.76 is built from several models across several years. Other multiples: PEG 2.7, P/B 0.6, P/S 0.4, EV/EBITDA 4.6.
What is the PEG ratio of PROX?
The PEG ratio of Proximus NV is 2.71 (P/E divided by earnings growth, as of Aug 13, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Proximus NV (PROX)?
Balance-sheet figures for Proximus NV (as of Aug 13, 2026): return on equity 7.8%, debt of 1.11 per unit of equity. They feed the Quality Score of 45/100, which measures business quality independently of the share price.
How far is PROX from its 52-week high?
Proximus NV trades at €6.19, about 24% below its 52-week high of €8.18 and 2% above the low of €6.07 (as of Aug 13, 2026). Distance from the high says nothing about value: that is what the fair value of €11.76 is for.
Which stocks are comparable to Proximus NV?
From the same area (Communication Services) we also value China Mobile Limited, T-Mobile US, Inc, Verizon Communications Inc, AT&T Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Proximus NV stock attractive at the current price?
The data as of Aug 13, 2026: price €6.19, calculated fair value €11.76 (+90%), Quality Score 45/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of PROX calculated?
We run Proximus NV through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of €11.76, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 32.6 % above its aggregate fair value. Proximus NV currently trades 90 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on <a href="/is-it-worth-investing-now/">is it worth investing now</a>.
Free · no account needed

Watch Proximus NV in the live analysis

One click puts Proximus NV on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.