C

CelcomDigi Bhd
KLSE:CDB

Watchlist Manager
CelcomDigi Bhd
KLSE:CDB
Watchlist
Price: 3.65 MYR 1.67% Market Closed
Market Cap: 42.8B MYR
Have any thoughts about
CelcomDigi Bhd?
Write Note

Relative Value

The Relative Value of one CDB stock under the Base Case scenario is 5.15 MYR. Compared to the current market price of 3.65 MYR, CelcomDigi Bhd is Undervalued by 29%.

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
5.15 MYR
Undervaluation 29%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
18
Median 3Y
4.4
Median 5Y
4.6
Industry
1.4
Forward
3.3
vs History
53
vs Industry
14
Median 3Y
27.7
Median 5Y
26
Industry
16.9
Forward
23.3
vs History
60
vs Industry
27
Median 3Y
11.2
Median 5Y
11.8
Industry
6.5
vs History
6
vs Industry
10
Median 3Y
33.6
Median 5Y
29.4
Industry
16.6
vs History
95
vs Industry
26
Median 3Y
3.1
Median 5Y
44
Industry
2
vs History
95
vs Industry
18
Median 3Y
5.1
Median 5Y
5.2
Industry
1.9
Forward
4.1
vs History
17
vs Industry
27
Median 3Y
0
Median 5Y
0
Industry
4.1
vs History
44
vs Industry
11
Median 3Y
19.6
Median 5Y
18.4
Industry
8.1
Forward
9
vs History
52
vs Industry
18
Median 3Y
20.8
Median 5Y
19.2
Industry
13.6
Forward
18.3
vs History
42
vs Industry
28
Median 3Y
13.2
Median 5Y
13.9
Industry
8.8
vs History
1
vs Industry
25
Median 3Y
19.3
Median 5Y
19.9
Industry
16.4
vs History
95
vs Industry
24
Median 3Y
1.9
Median 5Y
5
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
42.8B MYR 3.4 25.9 19.2 19.2
US
T-Mobile US Inc
NASDAQ:TMUS
259.7B USD 3.2 25 11 19.4
CN
China Mobile Ltd
SSE:600941
1.6T CNY 1.5 11.4 9 9
ZA
Vodacom Group Ltd
JSE:VOD
195.6B Zac 0 0 0 0
ZA
MTN Group Ltd
JSE:MTN
154.6B Zac 0 0 0 0
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
9.1T INR 5.9 74.2 13.1 27.1
JP
SoftBank Group Corp
TSE:9984
13.4T JPY 1.9 6.2 14.2 34.4
JP
KDDI Corp
TSE:9433
10.5T JPY 1.8 16.5 6.9 11.8
JP
SoftBank Corp
TSE:9434
9.5T JPY 1.5 18.6 7.5 13.4
MX
America Movil SAB de CV
BMV:AMXB
906.4B MXN 1.1 24.6 4.3 8.1
TH
Advanced Info Service PCL
SET:ADVANC
859.5B THB 4.1 26.2 9.7 22
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
C
CelcomDigi Bhd
KLSE:CDB
Average EV/EBITDA: 10.5
19.2
3%
6.4
US
T-Mobile US Inc
NASDAQ:TMUS
11
9%
1.2
CN
China Mobile Ltd
SSE:600941
9
37%
0.2
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
6%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
0%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
13.1
16%
0.8
JP
SoftBank Group Corp
TSE:9984
14.2
17%
0.8
JP
KDDI Corp
TSE:9433
6.9
6%
1.1
JP
SoftBank Corp
TSE:9434
7.5
5%
1.5
MX
America Movil SAB de CV
BMV:AMXB
4.3
6%
0.7
TH
Advanced Info Service PCL
SET:ADVANC
9.7
9%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
C
CelcomDigi Bhd
KLSE:CDB
Average EV/EBIT: 18.3
19.2
10%
1.9
US
T-Mobile US Inc
NASDAQ:TMUS
19.4
14%
1.4
CN
China Mobile Ltd
SSE:600941
9
6%
1.5
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
10%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
3%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
27.1
23%
1.2
JP
SoftBank Group Corp
TSE:9984
34.4
20%
1.7
JP
KDDI Corp
TSE:9433
11.8
N/A N/A
JP
SoftBank Corp
TSE:9434
13.4
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.1
8%
1
TH
Advanced Info Service PCL
SET:ADVANC
22
13%
1.7

See Also

Discover More
Back to Top