CNU Relative Valuation - Chorus Ltd - Alpha Spread
C

Chorus Ltd
ASX:CNU

Watchlist Manager
Chorus Ltd
ASX:CNU
Watchlist
Price: 8.22 AUD -1.56% Market Closed
Market Cap: 3.6B AUD
Have any thoughts about
Chorus Ltd?
Write Note

Relative Value

The Relative Value of one CNU stock under the Base Case scenario is 13.39 AUD. Compared to the current market price of 8.22 AUD, Chorus Ltd is Undervalued by 39%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CNU Relative Value
Base Case
13.39 AUD
Undervaluation 39%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
19
Median 3Y
3.3
Median 5Y
3.2
Industry
1.4
Forward
3.7
vs History
0
vs Industry
3
Median 3Y
117.6
Median 5Y
61.4
Industry
17.1
Forward
219.8
vs History
3
vs Industry
38
Median 3Y
6
Median 5Y
5.9
Industry
6.5
vs History
22
vs Industry
37
Median 3Y
13
Median 5Y
11.4
Industry
16.2
vs History
0
vs Industry
18
Median 3Y
3.3
Median 5Y
3.1
Industry
1.9
vs History
0
vs Industry
13
Median 3Y
6.4
Median 5Y
6.2
Industry
2
Forward
7
vs History
0
vs Industry
18
Median 3Y
9
Median 5Y
8.8
Industry
4
vs History
0
vs Industry
8
Median 3Y
26.4
Median 5Y
24.9
Industry
8.2
Forward
10.1
vs History
0
vs Industry
12
Median 3Y
26.4
Median 5Y
24.9
Industry
14
Forward
29.7
vs History
0
vs Industry
22
Median 3Y
11.7
Median 5Y
11
Industry
8.9
vs History
0
vs Industry
100
Median 3Y
211.1
Median 5Y
118.5
Industry
16.2
vs History
0
vs Industry
40
Median 3Y
1.1
Median 5Y
1.1
Industry
1.2

Multiples Across Competitors

CNU Competitors Multiples
Chorus Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NZ
Chorus Ltd
ASX:CNU
3.4B AUD 3.8 178.2 31.4 31.4
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
126.6T IDR 89.3 179.2 326.3 326.3
US
AST SpaceMobile Inc
NASDAQ:ASTS
7.6B USD 5 453.2 -52.6 -46.8 -31.3
UK
Liberty Global PLC
NASDAQ:LBTYA
7.6B USD 1 -3.7 9 -181
US
EchoStar Corp
NASDAQ:SATS
7.1B USD 0.3 -3.4 9.6 80
US
Lumen Technologies Inc
NYSE:LUMN
6.7B USD 0.5 -3.2 6.6 40.7
US
Cogent Communications Holdings Inc
NASDAQ:CCOI
3.5B USD 3.3 77 45 -25.9
US
Iridium Communications Inc
NASDAQ:IRDM
3.3B USD 4.1 36.8 12 28.3
JP
Usen Next Holdings Co Ltd
TSE:9418
333.1B JPY 1.1 21.3 8.5 11.4
AU
Uniti Group Ltd
ASX:UWL
3.4B AUD 16 62.9 37.3 37.3
US
Globalstar Inc
XBER:P8S
2.1B EUR 10.1 -41.8 34 -206
P/E Multiple
Earnings Growth
NZ
C
Chorus Ltd
ASX:CNU
Average P/E: 92.6
178.2
158%
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
179.2
N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -52.6 N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -3.7 N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -3.4 N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -3.2 N/A
US
Cogent Communications Holdings Inc
NASDAQ:CCOI
77
N/A
US
Iridium Communications Inc
NASDAQ:IRDM
36.8
1 002%
JP
Usen Next Holdings Co Ltd
TSE:9418
21.3
77%
AU
Uniti Group Ltd
ASX:UWL
62.9
N/A
US
G
Globalstar Inc
XBER:P8S
Negative Multiple: -41.8 N/A

See Also

Discover More
Back to Top