C

CelcomDigi Bhd
KLSE:CDB

Watchlist Manager
CelcomDigi Bhd
KLSE:CDB
Watchlist
Price: 3.56 MYR 0.28% Market Closed
Market Cap: 41.8B MYR
Have any thoughts about
CelcomDigi Bhd?
Write Note

Relative Value

The Relative Value of one CDB stock under the Base Case scenario is 4.96 MYR. Compared to the current market price of 3.56 MYR, CelcomDigi Bhd is Undervalued by 28%.

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
4.96 MYR
Undervaluation 28%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
18
Median 3Y
4.4
Median 5Y
4.6
Industry
1.4
Forward
3.2
vs History
63
vs Industry
14
Median 3Y
27.8
Median 5Y
26
Industry
17.1
Forward
22.8
vs History
79
vs Industry
27
Median 3Y
11.1
Median 5Y
11.8
Industry
6.5
vs History
15
vs Industry
10
Median 3Y
33.3
Median 5Y
29.2
Industry
16.3
vs History
96
vs Industry
26
Median 3Y
3.1
Median 5Y
44.1
Industry
1.9
vs History
96
vs Industry
18
Median 3Y
5.1
Median 5Y
5.2
Industry
2
Forward
4.1
vs History
14
vs Industry
27
Median 3Y
0
Median 5Y
0
Industry
4.2
vs History
38
vs Industry
11
Median 3Y
19.6
Median 5Y
18.4
Industry
8.1
Forward
8.9
vs History
44
vs Industry
18
Median 3Y
20.8
Median 5Y
19.3
Industry
13.7
Forward
18.2
vs History
58
vs Industry
28
Median 3Y
12.9
Median 5Y
13.9
Industry
8.8
vs History
11
vs Industry
25
Median 3Y
19.2
Median 5Y
19.9
Industry
16
vs History
96
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
41.8B MYR 3.3 25 19.5 19.5
US
T-Mobile US Inc
NASDAQ:TMUS
277.5B USD 3.5 26.8 11.6 20.4
ZA
Vodacom Group Ltd
JSE:VOD
197.2B 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
146.9B Zac 0 0 0 0
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
8.9T INR 5.7 72.8 12.9 26.7
JP
SoftBank Group Corp
TSE:9984
12.6T JPY 1.8 220.7 13.8 34.3
JP
KDDI Corp
TSE:9433
10.5T JPY 1.8 16.4 6.8 11.7
JP
SoftBank Corp
TSE:9434
9.2T JPY 1.5 18.1 7.4 13.1
MX
America Movil SAB de CV
BMV:AMXB
949.4B MXN 1.2 29.2 4.4 8.4
TH
Advanced Info Service PCL
SET:ADVANC
859.5B THB 4.1 26.2 9.7 22

See Also

Discover More
Back to Top