C

CelcomDigi Bhd
KLSE:CDB

Watchlist Manager
CelcomDigi Bhd
KLSE:CDB
Watchlist
Price: 3.32 MYR 1.84% Market Closed
Market Cap: 38.9B MYR
Have any thoughts about
CelcomDigi Bhd?
Write Note

Relative Value

The Relative Value of one CDB stock under the Base Case scenario is 5.03 MYR. Compared to the current market price of 3.32 MYR, CelcomDigi Bhd is Undervalued by 34%.

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.

CDB Relative Value
Base Case
5.03 MYR
Undervaluation 34%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
18
Median 3Y
4.4
Median 5Y
4.6
Industry
1.4
Forward
3
vs History
68
vs Industry
14
Median 3Y
27.8
Median 5Y
26
Industry
16.8
Forward
21.2
vs History
93
vs Industry
27
Median 3Y
11.1
Median 5Y
11.8
Industry
6.5
vs History
19
vs Industry
10
Median 3Y
33.3
Median 5Y
29.2
Industry
16
vs History
98
vs Industry
26
Median 3Y
3.1
Median 5Y
44.1
Industry
2
vs History
98
vs Industry
18
Median 3Y
5.1
Median 5Y
5.2
Industry
2
Forward
3.8
vs History
17
vs Industry
27
Median 3Y
0
Median 5Y
0
Industry
4.2
vs History
50
vs Industry
11
Median 3Y
19.6
Median 5Y
18.4
Industry
8.2
Forward
8.3
vs History
61
vs Industry
18
Median 3Y
20.8
Median 5Y
19.2
Industry
13.9
Forward
17.3
vs History
69
vs Industry
28
Median 3Y
12.9
Median 5Y
13.9
Industry
8.8
vs History
12
vs Industry
25
Median 3Y
19.2
Median 5Y
19.9
Industry
15.9
vs History
98
vs Industry
24
Median 3Y
1.9
Median 5Y
5.1
Industry
1.2

Multiples Across Competitors

CDB Competitors Multiples
CelcomDigi Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
CelcomDigi Bhd
KLSE:CDB
38.9B MYR 3.1 23.3 18.5 18.5
US
T-Mobile US Inc
NASDAQ:TMUS
281.4B USD 3.5 27.1 11.7 20.6
ZA
Vodacom Group Ltd
JSE:VOD
199B Zac 0 0 0 0
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.4 10.3 8 8
ZA
MTN Group Ltd
JSE:MTN
154B Zac 0 0 0 0
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
8.8T INR 5.7 71.9 12.8 26.4
JP
SoftBank Group Corp
TSE:9984
13T JPY 1.9 227.3 14 35
JP
KDDI Corp
TSE:9433
10.5T JPY 1.8 16.5 6.8 11.7
JP
SoftBank Corp
TSE:9434
9.2T JPY 1.5 18.4 7.3 13.1
MX
America Movil SAB de CV
BMV:AMXB
969.2B MXN 1.2 29.8 4.5 8.6
TH
Advanced Info Service PCL
SET:ADVANC
847.6B THB 4.2 26.3 10 22.4

See Also

Discover More
Back to Top