Tuas Ltd
ASX:TUA

Watchlist Manager
Tuas Ltd Logo
Tuas Ltd
ASX:TUA
Watchlist
Price: 6.1 AUD -3.02% Market Closed
Market Cap: 2.8B AUD
Have any thoughts about
Tuas Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one TUA stock under the Base Case scenario is 0.73 AUD. Compared to the current market price of 6.1 AUD, Tuas Ltd is Overvalued by 88%.

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.

TUA Relative Value
Base Case
0.73 AUD
Overvaluation 88%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

24.3
P/S
P/S
Price to Sales
24.3
vs History
25
vs Industry
3
Median 3Y
13.6
Median 5Y
14.5
Industry
1.4
Forward
19.8
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-40.5
Median 5Y
-60
Industry
16.9
Forward
2 415.8
More Details
47.4
P/OCF
P/OCF
Price to OCF
47.4
vs History
12
vs Industry
4
Median 3Y
30.8
Median 5Y
25.9
Industry
6.5
More Details
248.7
P/FCFE
P/FCFE
Price to FCFE
248.7
vs History
12
vs Industry
0
Median 3Y
-18.2
Median 5Y
-114.3
Industry
16.9
More Details
6.5
P/B
P/B
Price to Book Value
6.5
vs History
1
vs Industry
9
Median 3Y
1.9
Median 5Y
1.6
Industry
1.9
More Details
23.8
EV/S
EV/S
Enterprise Value to Sales
23.8
vs History
21
vs Industry
5
Median 3Y
13
Median 5Y
13.9
Industry
1.9
Forward
19.5
More Details
34.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
34.3
vs History
27
vs Industry
5
Median 3Y
20.9
Median 5Y
23.1
Industry
4
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
12
Median 3Y
-39.2
Median 5Y
-26.5
Industry
8.2
Forward
48.5
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-39.2
Median 5Y
-26.5
Industry
13.5
Forward
17 999
More Details
46.5
EV/OCF
EV/OCF
Enterprise Value to OCF
46.5
vs History
12
vs Industry
5
Median 3Y
29.4
Median 5Y
24.4
Industry
8.8
More Details
232.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
232.5
vs History
12
vs Industry
0
Median 3Y
-16.9
Median 5Y
-117.3
Industry
16.1
More Details
7.1
EV/IC
EV/IC
Enterprise Value to IC
7.1
vs History
1
vs Industry
6
Median 3Y
2.1
Median 5Y
1.7
Industry
1.2
More Details

Multiples Across Competitors

TUA Competitors Multiples
Tuas Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Tuas Ltd
ASX:TUA
2.8B AUD 24.3 -650.7 -797.3 -797.3
US
Verizon Communications Inc
NYSE:VZ
168.4B USD 1.3 17.2 5.9 9.3
US
AT&T Inc
NYSE:T
162.7B USD 1.3 18.4 6.4 11.5
DE
Deutsche Telekom AG
XETRA:DTE
143.7B EUR 1.3 24 5.3 10.5
JP
Nippon Telegraph and Telephone Corp
TSE:9432
13T JPY 1 11.2 5.1 9.4
CN
China Telecom Corp Ltd
SSE:601728
548.1B CNY 1.1 16.8 12.7 12.7
SA
Saudi Telecom Company SJSC
SAU:7010
189B SAR 2 11.3 7 10
SG
Singapore Telecommunications Ltd
SGX:Z74
51.2B SGD 3.6 -465.9 15.8 45.3
TW
Chunghwa Telecom Co Ltd
TWSE:2412
965.8B TWD 4.3 26.5 11.1 20.7
AU
Telstra Corporation Ltd
ASX:TLS
46.4B AUD 2 28.6 17.3 17.3
CH
Swisscom AG
SIX:SCMN
26B CHF 2.4 15.4 7.1 15.1
P/E Multiple
Earnings Growth P/E to Growth
AU
Tuas Ltd
ASX:TUA
Average P/E: 18.8
Negative Multiple: -650.7 		N/A N/A
US
Verizon Communications Inc
NYSE:VZ
17.2
83%
0.2
US
AT&T Inc
NYSE:T
18.4
17%
1.1
DE
Deutsche Telekom AG
XETRA:DTE
24
-35%
N/A
JP
Nippon Telegraph and Telephone Corp
TSE:9432
11.2
1%
7.7
CN
China Telecom Corp Ltd
SSE:601728
16.8
24%
0.7
SA
Saudi Telecom Company SJSC
SAU:7010
11.3
18%
0.6
SG
Singapore Telecommunications Ltd
SGX:Z74
Negative Multiple: -465.9
325%
N/A
TW
Chunghwa Telecom Co Ltd
TWSE:2412
26.5
10%
2.5
AU
Telstra Corporation Ltd
ASX:TLS
28.6
63%
0.5
CH
Swisscom AG
SIX:SCMN
15.4
-5%
N/A

See Also

Summary
TUA intrinsic value, competitors valuation, and company profile.
DCF Valuation
TUA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TUA stock valuation using valuation multiples.
Wall Street Estimates
TUA price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
TUA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.