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

Intrinsic Value

The intrinsic value of one CDB stock under the Base Case scenario is 4.17 MYR. Compared to the current market price of 3.56 MYR, CelcomDigi Bhd is Undervalued by 15%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CDB Intrinsic Value
4.17 MYR
Undervaluation 15%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation Backtest
CelcomDigi Bhd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for CDB cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about CDB?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about CelcomDigi Bhd

Provide an overview of the primary business activities
of CelcomDigi Bhd.

What unique competitive advantages
does CelcomDigi Bhd hold over its rivals?

What risks and challenges
does CelcomDigi Bhd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for CelcomDigi Bhd.

Provide P/S
for CelcomDigi Bhd.

Provide P/E
for CelcomDigi Bhd.

Provide P/OCF
for CelcomDigi Bhd.

Provide P/FCFE
for CelcomDigi Bhd.

Provide P/B
for CelcomDigi Bhd.

Provide EV/S
for CelcomDigi Bhd.

Provide EV/GP
for CelcomDigi Bhd.

Provide EV/EBITDA
for CelcomDigi Bhd.

Provide EV/EBIT
for CelcomDigi Bhd.

Provide EV/OCF
for CelcomDigi Bhd.

Provide EV/FCFF
for CelcomDigi Bhd.

Provide EV/IC
for CelcomDigi Bhd.

Show me price targets
for CelcomDigi Bhd made by professional analysts.

What are the Revenue projections
for CelcomDigi Bhd?

How accurate were the past Revenue estimates
for CelcomDigi Bhd?

What are the Net Income projections
for CelcomDigi Bhd?

How accurate were the past Net Income estimates
for CelcomDigi Bhd?

What are the EPS projections
for CelcomDigi Bhd?

How accurate were the past EPS estimates
for CelcomDigi Bhd?

What are the EBIT projections
for CelcomDigi Bhd?

How accurate were the past EBIT estimates
for CelcomDigi Bhd?

Compare the revenue forecasts
for CelcomDigi Bhd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of CelcomDigi Bhd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of CelcomDigi Bhd against its competitors.

Analyze the profit margins
(gross, operating, and net) of CelcomDigi Bhd compared to its peers.

Compare the P/E ratios
of CelcomDigi Bhd against its peers.

Discuss the investment returns and shareholder value creation
comparing CelcomDigi Bhd with its peers.

Analyze the financial leverage
of CelcomDigi Bhd compared to its main competitors.

Show all profitability ratios
for CelcomDigi Bhd.

Provide ROE
for CelcomDigi Bhd.

Provide ROA
for CelcomDigi Bhd.

Provide ROIC
for CelcomDigi Bhd.

Provide ROCE
for CelcomDigi Bhd.

Provide Gross Margin
for CelcomDigi Bhd.

Provide Operating Margin
for CelcomDigi Bhd.

Provide Net Margin
for CelcomDigi Bhd.

Provide FCF Margin
for CelcomDigi Bhd.

Show all solvency ratios
for CelcomDigi Bhd.

Provide D/E Ratio
for CelcomDigi Bhd.

Provide D/A Ratio
for CelcomDigi Bhd.

Provide Interest Coverage Ratio
for CelcomDigi Bhd.

Provide Altman Z-Score Ratio
for CelcomDigi Bhd.

Provide Quick Ratio
for CelcomDigi Bhd.

Provide Current Ratio
for CelcomDigi Bhd.

Provide Cash Ratio
for CelcomDigi Bhd.

What is the historical Revenue growth
over the last 5 years for CelcomDigi Bhd?

What is the historical Net Income growth
over the last 5 years for CelcomDigi Bhd?

What is the current Free Cash Flow
of CelcomDigi Bhd?

Discuss the annual earnings per share (EPS)
trend over the past five years for CelcomDigi Bhd.

Business Breakdown

CelcomDigi Bhd is a prominent telecommunications provider in Malaysia, born from the merger of two longstanding players in the industry—Celcom Axiata and Digi.Com. This strategic union, finalized in late 2022, has positioned CelcomDigi as a formidable competitor in the local market, boasting a vast customer base and an extensive network infrastructure. The company is committed to delivering innovative digital solutions, ranging from mobile connectivity and broadband services to cloud computing and digital payments. With a substantial investment in technology and infrastructure, CelcomDigi aims to enhance customer experience while supporting Malaysia's digital transformation, a critical endea...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
CelcomDigi Bhd

Current Assets 3.5B
Cash & Short-Term Investments 272.9m
Receivables 3B
Other Current Assets 227.9m
Non-Current Assets 32.5B
Long-Term Investments 407.8m
PP&E 11.8B
Intangibles 19B
Other Non-Current Assets 1.3B
Current Liabilities 6.6B
Accounts Payable 4.7B
Short-Term Debt 469.2m
Other Current Liabilities 1.4B
Non-Current Liabilities 13B
Long-Term Debt 11.2B
Other Non-Current Liabilities 1.8B
Efficiency

Earnings Waterfall
CelcomDigi Bhd

Revenue
12.7B MYR
Cost of Revenue
-8.4B MYR
Gross Profit
4.2B MYR
Operating Expenses
-1.5B MYR
Operating Income
2.7B MYR
Other Expenses
-1B MYR
Net Income
1.7B MYR

Free Cash Flow Analysis
CelcomDigi Bhd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

CDB Profitability Score
Profitability Due Diligence

CelcomDigi Bhd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Positive Free Cash Flow
Exceptional 3-Years Revenue Growth
Positive Operating Income
63/100
Profitability
Score

CelcomDigi Bhd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

CDB Solvency Score
Solvency Due Diligence

CelcomDigi Bhd's solvency score is 33/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Average Altman Z-Score
Short-Term Solvency
33/100
Solvency
Score

CelcomDigi Bhd's solvency score is 33/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CDB Price Targets Summary
CelcomDigi Bhd

Wall Street analysts forecast CDB stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CDB is 4.17 MYR with a low forecast of 3.28 MYR and a high forecast of 5.26 MYR.

Lowest
Price Target
3.28 MYR
8% Downside
Average
Price Target
4.17 MYR
17% Upside
Highest
Price Target
5.26 MYR
48% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for CDB?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for CDB is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

CelcomDigi Bhd

Country

Malaysia

Industry

Telecommunication

Market Cap

41.8B MYR

Dividend Yield

3.88%

Description

CelcomDigi Bhd.is an investment holding company, which engages in the provision of mobile communications services and related products in Malaysia. The company is headquartered in Subang Jaya, Selangor and currently employs 3,818 full-time employees. The firm is engaged in the provision of mobile communication services and its related products in Malaysia. The company offers products and solutions across mobile, fixed, Internet of things (IoT), cloud, and cybersecurity. Its IoT solutions include Smart Agriculture, Smart Ambulance, Smart Building, Smart City, Smart Fleet Management, Smart Manufacturing, Smart Poultry, Smart Retail, Smart Surveillance and Smart Utility. The firm also offers e-commerce, and digital services and solutions; telecommunication infrastructure services; cybersecurity, networking, information, and communication solutions; and strategic and business development, management, and administrative support services. In addition, it provides network communications, capacity, and services, network and application services, and content solutions. Its subsidiaries include Celcom Berhad, Digi Telecommunications Sdn. Bhd., and InfraNation Sdn. Bhd.

Contact

SELANGOR
Subang Jaya
Lot 10, Jalan Delima 1/1,, Subang Hi-Tech Industrial Park
+60357211800
celcomdigi.listedcompany.com

IPO

1997-12-18

Employees

3 818

Officers

Chief Executive Officer
Mr. Mohamad Idham Nawawi
Chief Financial Officer
Ms. Moi Tsu Tan
Chief Technology Officer
Mr. Kesavan Sivabalan
Head of Investor Relations
Ms. Christine Lau
Chief Sales & Retail Officer
Mr. Cheng Weng Hong
Chief Human Resources Officer
Mr. Azmi bin Ujang
Show More
Deputy Chief Executive Officer
Mr. Albern Murty
Chief Business Officer
Mr. Eugene Teh Yee
Chief Corporate Affairs Officer
Mr. Joachim Rajaram
Chief Consumer Business Officer
Mr. Praveen Rajan Nadarajan
Show Less

See Also

Discover More
What is the Intrinsic Value of one CDB stock?

The intrinsic value of one CDB stock under the Base Case scenario is 4.17 MYR.

Is CDB stock undervalued or overvalued?

Compared to the current market price of 3.56 MYR, CelcomDigi Bhd is Undervalued by 15%.

Back to Top