Cellnex Telecom SA
MAD:CLNX

Watchlist Manager
Cellnex Telecom SA Logo
Cellnex Telecom SA
MAD:CLNX
Watchlist
Price: 30.28 EUR -0.07%
Market Cap: 21.4B EUR
Have any thoughts about
Cellnex Telecom SA?
Write Note
Section:
 

Relative Value

The Relative Value of one CLNX stock under the Base Case scenario is 29.08 EUR. Compared to the current market price of 30.28 EUR, Cellnex Telecom SA is Overvalued by 4%.

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.

CLNX Relative Value
Base Case
29.08 EUR
Overvaluation 4%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

5.4
P/S
P/S
Price to Sales
5.4
vs History
93
vs Industry
11
Median 3Y
6.6
Median 5Y
8.1
Industry
1.4
Forward
5
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-83
Median 5Y
-94.3
Industry
16.9
Forward
-68.5
More Details
10.1
P/OCF
P/OCF
Price to OCF
10.1
vs History
96
vs Industry
21
Median 3Y
12.7
Median 5Y
23.7
Industry
6.5
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
6.6
Median 5Y
7.5
Industry
16.9
More Details
1.6
P/B
P/B
Price to Book Value
1.6
vs History
85
vs Industry
45
Median 3Y
1.8
Median 5Y
1.8
Industry
1.9
More Details
10.3
EV/S
EV/S
Enterprise Value to Sales
10.3
vs History
90
vs Industry
8
Median 3Y
11.7
Median 5Y
13
Industry
1.9
Forward
9.6
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
4
More Details
11.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
11.9
vs History
98
vs Industry
19
Median 3Y
15.8
Median 5Y
20.2
Industry
8.2
Forward
12.5
More Details
52.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
52.5
vs History
95
vs Industry
3
Median 3Y
140.1
Median 5Y
150.6
Industry
13.5
Forward
104.3
More Details
19.2
EV/OCF
EV/OCF
Enterprise Value to OCF
19.2
vs History
96
vs Industry
12
Median 3Y
22.4
Median 5Y
32
Industry
8.8
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-139.8
Median 5Y
-118.6
Industry
16.1
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
87
vs Industry
50
Median 3Y
1
Median 5Y
1.1
Industry
1.2
More Details

Multiples Across Competitors

CLNX Competitors Multiples
Cellnex Telecom SA 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
ES
Cellnex Telecom SA
MAD:CLNX
21.4B EUR 5.4 -89.2 11.9 52.5
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
ES
Cellnex Telecom SA
MAD:CLNX
Average P/E: 18.8
Negative Multiple: -89.2 		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
CLNX intrinsic value, competitors valuation, and company profile.
DCF Valuation
CLNX stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CLNX stock valuation using valuation multiples.
Wall Street Estimates
CLNX 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
CLNX 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.