All companies · BRVM · Telecommunications
Orange Côte d’Ivoire (ORAC)
Graham-inspired analysis adapted to available modern market data.
Overview
Last price
20,605 XOF
Where does this figure come from?
- price · Oct 2, 2026 · 20,605 XOF — ORAC market quote (delayed), Stock Analysis source
As of Oct 2, 2026
Currency
XOF
Market: BRVM
Estimated Fundamental Value
8,571 XOF – 8,882 XOF
estimated range
Value Score
21/100
Financial Strength
0/20
Shareholders' equity grew -1.9 % per year between 2022 and 2025.
Where does this figure come from?
- equity · 2022 · 651,859 M XOF — ORAC balance sheet, aggregated by Stock Analysis source
- equity · 2023 · 642,547 M XOF — ORAC balance sheet, aggregated by Stock Analysis source
- equity · 2024 · 627,178 M XOF — ORAC balance sheet, aggregated by Stock Analysis source
- equity · 2025 · 616,300 M XOF — ORAC balance sheet, aggregated by Stock Analysis source
Earnings Quality & Stability
1/20
Net income rose in 2 of 4 reported year-on-year transitions, averaging 1.1 %.
Where does this figure come from?
- net income · 2021 · 125,421 M XOF — ORAC financial statements, aggregated by Stock Analysis source
- net income · 2022 · 118,320 M XOF — ORAC financial statements, aggregated by Stock Analysis source
- net income · 2023 · 110,452 M XOF — ORAC financial statements, aggregated by Stock Analysis source
- net income · 2024 · 112,800 M XOF — ORAC financial statements, aggregated by Stock Analysis source
- net income · 2025 · 129,100 M XOF — ORAC financial statements, aggregated by Stock Analysis source
Profitability
8/15
Net margin of 10.8 % in 2025.
Where does this figure come from?
- net income · 2021 · 125,421 M XOF — ORAC financial statements, aggregated by Stock Analysis source
- net income · 2022 · 118,320 M XOF — ORAC financial statements, aggregated by Stock Analysis source
- net income · 2023 · 110,452 M XOF — ORAC financial statements, aggregated by Stock Analysis source
- net income · 2024 · 112,800 M XOF — ORAC financial statements, aggregated by Stock Analysis source
- net income · 2025 · 129,100 M XOF — ORAC financial statements, aggregated by Stock Analysis source
- revenue · 2021 · 965,042 M XOF — ORAC financial statements, aggregated by Stock Analysis source
- revenue · 2022 · 965,025 M XOF — ORAC financial statements, aggregated by Stock Analysis source
- revenue · 2023 · 1,016,532 M XOF — ORAC financial statements, aggregated by Stock Analysis source
- revenue · 2024 · 1,084,100 M XOF — ORAC financial statements, aggregated by Stock Analysis source
- revenue · 2025 · 1,197,100 M XOF — ORAC financial statements, aggregated by Stock Analysis source
Dividend Record
12/15
A dividend was paid in 4 of the last 4 recorded years (2023–2026).
Where does this figure come from?
Valuation
0/30
Market price sits 136.1 % above the estimated value midpoint.
Where does this figure come from?
- eps · 2025 · 857.1 XOF/share — ORAC financial statements, aggregated by Stock Analysis source
- equity · 2022 · 651,859 M XOF — ORAC balance sheet, aggregated by Stock Analysis source
- equity · 2023 · 642,547 M XOF — ORAC balance sheet, aggregated by Stock Analysis source
- equity · 2024 · 627,178 M XOF — ORAC balance sheet, aggregated by Stock Analysis source
- equity · 2025 · 616,300 M XOF — ORAC balance sheet, aggregated by Stock Analysis source
- price · Oct 2, 2026 · 20,605 XOF — ORAC market quote (delayed), Stock Analysis source
- shares · latest · 150,660,000 shares — ORAC market quote (delayed), Stock Analysis source
Show the calculation
Source Trail
- Result
- 21/100 Value Score
- Formula
- Sum of five sub-scores: Financial Strength 20, Earnings Quality & Stability 20, Profitability 15, Dividend Record 15, Valuation 30.
- Currency
- XOF
Assumptions
- Weights are fixed and documented; no criterion is weighted dynamically.
Figures used
Limitations
- A criterion with unavailable data contributes no points, so the score reads conservative.
Last updated 2026-10-05 · Every figure here can be checked.
Financials
Every figure links to its source. Missing figures are shown as unavailable, never estimated.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue (M XOF) | 965,042 | 965,025 | 1,016,532 | 1,084,100 | 1,197,100 |
| Net income (M XOF) | 125,421 | 118,320 | 110,452 | 112,800 | 129,100 |
| EPS (XOF) | Data unavailable | Data unavailable | Data unavailable | Data unavailable | 857.1 |
| Equity (M XOF) | Data unavailable | 651,859 | 642,547 | 627,178 | 616,300 |
| Dividend paid (XOF) | Data unavailable | Data unavailable | 836.4 | 866.66 | 750 |
Where does this figure come from?
- dps · 2023 · 836.4 XOF/share — ORAC dividend history, Stock Analysis source
- dps · 2024 · 866.66 XOF/share — ORAC dividend history, Stock Analysis source
- dps · 2025 · 750 XOF/share — ORAC dividend history, Stock Analysis source
- dps · 2026 · 800 XOF/share — ORAC dividend history, Stock Analysis source
- eps · 2025 · 857.1 XOF/share — ORAC financial statements, aggregated by Stock Analysis source
- equity · 2022 · 651,859 M XOF — ORAC balance sheet, aggregated by Stock Analysis source
- equity · 2023 · 642,547 M XOF — ORAC balance sheet, aggregated by Stock Analysis source
- equity · 2024 · 627,178 M XOF — ORAC balance sheet, aggregated by Stock Analysis source
- equity · 2025 · 616,300 M XOF — ORAC balance sheet, aggregated by Stock Analysis source
- net income · 2021 · 125,421 M XOF — ORAC financial statements, aggregated by Stock Analysis source
- net income · 2022 · 118,320 M XOF — ORAC financial statements, aggregated by Stock Analysis source
- net income · 2023 · 110,452 M XOF — ORAC financial statements, aggregated by Stock Analysis source
- net income · 2024 · 112,800 M XOF — ORAC financial statements, aggregated by Stock Analysis source
- net income · 2025 · 129,100 M XOF — ORAC financial statements, aggregated by Stock Analysis source
- revenue · 2021 · 965,042 M XOF — ORAC financial statements, aggregated by Stock Analysis source
- revenue · 2022 · 965,025 M XOF — ORAC financial statements, aggregated by Stock Analysis source
- revenue · 2023 · 1,016,532 M XOF — ORAC financial statements, aggregated by Stock Analysis source
- revenue · 2024 · 1,084,100 M XOF — ORAC financial statements, aggregated by Stock Analysis source
- revenue · 2025 · 1,197,100 M XOF — ORAC financial statements, aggregated by Stock Analysis source
Full analysis
Free full analysis 1 of 3 this month. See plans
Graham Analysis
Graham Number: the classic defensive price ceiling from earnings and book value.
8,882 XOF
Show the calculation
Source Trail
- Result
- 8,882 XOF
- Formula
- √(22.5 × EPS × Book value per share)
- Currency
- XOF
Assumptions
- 22.5 = Graham’s 15 × 1.5 ceiling (P/E 15, price-to-book 1.5).
Figures used
- eps · 2025 · 857.1 XOF/share — ORAC financial statements, aggregated by Stock Analysis source (aggregated)
- equity · 2025 · 616,300 M XOF — ORAC balance sheet, aggregated by Stock Analysis source (aggregated)
- shares · latest · 150,660,000 shares — ORAC market quote (delayed), Stock Analysis source (aggregated)
Limitations
- The Graham Number is a defensive screen, not a fair value estimate.
Last updated 2026-10-05 · Every figure here can be checked.
Book value per share: 4,091 XOF (2025 equity ÷ shares outstanding)
Estimated Fundamental Value
A range across documented methods, next to the market price.
8,571 XOF – 8,882 XOF
Show the calculation
Source Trail
- Result
- 8,571 XOF – 8,882 XOF (estimated)
- Formula
- Method 1: √(22.5 × EPS × BVPS). Method 2: EPS ÷ 10% required return. Range spans the computed methods; midpoint averages them.
- Currency
- XOF
Assumptions
- Required return of 10 % per year for the capitalized-earnings method.
Figures used
- eps · 2025 · 857.1 XOF/share — ORAC financial statements, aggregated by Stock Analysis source (aggregated)
- equity · 2025 · 616,300 M XOF — ORAC balance sheet, aggregated by Stock Analysis source (aggregated)
- shares · latest · 150,660,000 shares — ORAC market quote (delayed), Stock Analysis source (aggregated)
Limitations
- The range is only as good as the latest reported EPS and book value; it is not a forecast of price.
Last updated 2026-10-05 · Every figure here can be checked.
Margin of Safety
Market price
20,605 XOF
Estimated Fundamental Value (midpoint)
8,727 XOF
Margin of Safety
-136.1%
Show the calculation
Source Trail
- Result
- -136.1% estimated margin of safety
- Formula
- (Estimated value midpoint − market price) ÷ estimated value midpoint
- Currency
- XOF
Figures used
- eps · 2025 · 857.1 XOF/share — ORAC financial statements, aggregated by Stock Analysis source (aggregated)
- equity · 2022 · 651,859 M XOF — ORAC balance sheet, aggregated by Stock Analysis source (aggregated)
- equity · 2023 · 642,547 M XOF — ORAC balance sheet, aggregated by Stock Analysis source (aggregated)
- equity · 2024 · 627,178 M XOF — ORAC balance sheet, aggregated by Stock Analysis source (aggregated)
- equity · 2025 · 616,300 M XOF — ORAC balance sheet, aggregated by Stock Analysis source (aggregated)
- price · Oct 2, 2026 · 20,605 XOF — ORAC market quote (delayed), Stock Analysis source (quoted)
- shares · latest · 150,660,000 shares — ORAC market quote (delayed), Stock Analysis source (aggregated)
Limitations
- A negative margin of safety means the market price is above the estimated value midpoint.
Last updated 2026-10-05 · Every figure here can be checked.
Actions
Simulation only — no real money is involved.