EN DE

Proximus NV (PROX) Fair Value & Analysis

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

What is Proximus NV really worth?

PN Proximus NV PROX · BR
Price€6.35
Fair Value€11.76
Upside+85.3%
Quality45/100

Below-average quality, trading 46% below our fair value of €11.76.

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

Strengths

Moderate debt · generates free cash flow
Ranks above peers (9/15)

Risks

!Expensive Growth (revenue 5y +2.8 %/yr)
!Thin margins · 5.9% net margin
!Moderate moat 47/100

For context

·6.30% dividend yield
Evidence: High Range €10.50 – €19.16

Fair value as of: Aug 13, 2026

From 24 valuation models · updated 22 days ago

Share price +1.5% over the past month.

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 €6.35 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 €6.35, while our model-based Fair Value estimate is €11.76, implying the stock looks roughly 46.0% 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 €6.35 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

Our scenario range runs from €10.50 (bear case) to €19.16 (bull case); at €6.35, 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 22% below its 52-week high and 4% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at 30% fair-value upside, at 85%, PROX screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly €0.4872 per share, which is 4.1 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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 €4.10 77
Growth DCF €3.77 75
Residual Income €10.33 €11.51 €17.48 75
All 24 models by family
DCF Models
FCF DCF best evidence €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 €2.97 €8.16 64
10Y EBITDA Exit €9.62 €22.36 €36.51 66
10Y P/E Exit €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 €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 5.7
P/S ratio 0.36 P/E × margin
EPS (TTM) €1.12 price ÷ EPS = P/E 5.7
Dividend yield 6.3% 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) 47

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 35
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.

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.
+4.2% (−2.1 + 6.3)
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 an alert when its fair value changes →

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 · 248 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 +85% · 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) 6.3% · Top 25%
Debt / equity 1.11× · Higher than 75% of peers

Valuation Multiples vs Telecom Services median · lower = cheaper

P/E (TTM) 5.7× · Cheaper than 75% of peers
P/B 0.62× · Cheaper than 75% of peers
P/S (TTM) 0.39× · Cheaper than 75% of peers
P/FCF 8.9× · Pricier than median
EV/EBITDA 4.6× · Cheaper than median
PEG 2.71× · Pricier than 75% of peers

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 16
PAST31 · sector 28
HEALTH45 · sector 89
DIVIDEND100 · sector 76

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 ¥96.11 ¥109.88 +14%
T-Mobile US, Inc TMUS $177.75 $172.67 −3%
Verizon Communications Inc VZ $49.43 $64.43 +30%
AT&T Inc T $26.01 $43.97 +69%
Bharti Airtel Limited BHARTIARTL ₹1,935 ₹941.48 −51%
Comcast Corporation CMCSA $26.41 $95.42 +261%
China Telecom Corporation 601728 ¥6.43 ¥8.36 +30%
América Móvil, S.A. AMX $23.50 $39.45 +68%
Singapore Telecommunications Limited Z77 4.29 SGD 3.03 SGD −29%
Swisscom AG SCMN CHF 627.50 CHF 463.92 −26%

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

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

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 €6.35, about +85% 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: €6.35.
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 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 6.30% relative to its recent price (as of Aug 13, 2026).
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.