United States Cellular Corp
NYSE:USM

Watchlist Manager
United States Cellular Corp Logo
United States Cellular Corp
NYSE:USM
Watchlist
Price: 63.52 USD 1.32% Market Closed
Market Cap: 5.5B USD
Have any thoughts about
United States Cellular Corp?
Write Note
Section:
 

Relative Value

The Relative Value of one USM stock under the Base Case scenario is 56.17 USD. Compared to the current market price of 63.52 USD, United States Cellular Corp is Overvalued by 12%.

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.

USM Relative Value
Base Case
56.17 USD
Overvaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.4
P/S
P/S
Price to Sales
1.4
vs History
0
vs Industry
48
Median 3Y
0.7
Median 5Y
0.7
Industry
1.4
Forward
1.4
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
6
Median 3Y
19.2
Median 5Y
17.9
Industry
16.9
Forward
4 718
More Details
6
P/OCF
P/OCF
Price to OCF
6
vs History
0
vs Industry
48
Median 3Y
3.1
Median 5Y
3.1
Industry
6.5
More Details
25.9
P/FCFE
P/FCFE
Price to FCFE
25.9
vs History
12
vs Industry
8
Median 3Y
-2.1
Median 5Y
-4.3
Industry
16.9
More Details
1.2
P/B
P/B
Price to Book Value
1.2
vs History
0
vs Industry
61
Median 3Y
0.6
Median 5Y
0.6
Industry
1.9
More Details
2.1
EV/S
EV/S
Enterprise Value to Sales
2.1
vs History
0
vs Industry
45
Median 3Y
1.3
Median 5Y
1.3
Industry
1.9
Forward
2.1
More Details
3.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.7
vs History
0
vs Industry
46
Median 3Y
2.5
Median 5Y
2.4
Industry
4
More Details
9.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
9.6
vs History
0
vs Industry
29
Median 3Y
6.5
Median 5Y
6.2
Industry
8.2
Forward
7.8
More Details
45.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
45.9
vs History
19
vs Industry
6
Median 3Y
42
Median 5Y
31.9
Industry
13.5
Forward
-961.1
More Details
8.9
EV/OCF
EV/OCF
Enterprise Value to OCF
8.9
vs History
1
vs Industry
43
Median 3Y
6.9
Median 5Y
5.8
Industry
8.8
More Details
34.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
34.8
vs History
9
vs Industry
20
Median 3Y
-4.5
Median 5Y
-9.1
Industry
16.1
More Details
0.8
EV/IC
EV/IC
Enterprise Value to IC
0.8
vs History
0
vs Industry
66
Median 3Y
0.5
Median 5Y
0.5
Industry
1.2
More Details

Multiples Across Competitors

USM Competitors Multiples
United States Cellular Corp 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
US
United States Cellular Corp
NYSE:USM
5.5B USD 1.4 -182.1 9.6 45.9
US
T-Mobile US Inc
NASDAQ:TMUS
260.5B USD 3.3 25.1 11.1 19.4
CN
China Mobile Ltd
SSE:600941
1.5T 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
9.2T INR 5.9 74.3 13.2 27.3
JP
SoftBank Group Corp
TSE:9984
13.2T JPY 1.9 6.1 14 34
JP
KDDI Corp
TSE:9433
10.4T JPY 1.8 16.2 6.7 11.6
JP
SoftBank Corp
TSE:9434
9.3T JPY 1.5 18.4 7.4 13.3
MX
America Movil SAB de CV
BMV:AMXB
900.3B MXN 1.1 24.4 4.3 8.1
TH
Advanced Info Service PCL
SET:ADVANC
853.5B THB 4.1 26 9.7 21.9
P/E Multiple
Earnings Growth P/E to Growth
US
United States Cellular Corp
NYSE:USM
Average P/E: 25.2
Negative Multiple: -182.1
80%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
25.1
81%
0.3
CN
China Mobile Ltd
SSE:600941
11.4
17%
0.7
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
47%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
-95%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
74.3
398%
0.2
JP
SoftBank Group Corp
TSE:9984
6.1
N/A N/A
JP
KDDI Corp
TSE:9433
16.2
33%
0.5
JP
SoftBank Corp
TSE:9434
18.4
24%
0.8
MX
America Movil SAB de CV
BMV:AMXB
24.4
52%
0.5
TH
Advanced Info Service PCL
SET:ADVANC
26
35%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
United States Cellular Corp
NYSE:USM
Average EV/EBITDA: 9.4
9.6
22%
0.4
US
T-Mobile US Inc
NASDAQ:TMUS
11.1
31%
0.4
CN
China Mobile Ltd
SSE:600941
9
155%
0.1
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
18%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
1%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
13.2
55%
0.2
JP
SoftBank Group Corp
TSE:9984
14
60%
0.2
JP
KDDI Corp
TSE:9433
6.7
20%
0.3
JP
SoftBank Corp
TSE:9434
7.4
14%
0.5
MX
America Movil SAB de CV
BMV:AMXB
4.3
19%
0.2
TH
Advanced Info Service PCL
SET:ADVANC
9.7
28%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
United States Cellular Corp
NYSE:USM
Average EV/EBIT: 21.2
45.9
-43%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
19.4
47%
0.4
CN
China Mobile Ltd
SSE:600941
9
18%
0.5
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
32%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
8%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
27.3
85%
0.3
JP
SoftBank Group Corp
TSE:9984
34
75%
0.5
JP
KDDI Corp
TSE:9433
11.6
N/A N/A
JP
SoftBank Corp
TSE:9434
13.3
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.1
26%
0.3
TH
Advanced Info Service PCL
SET:ADVANC
21.9
43%
0.5

See Also

Summary
USM intrinsic value, competitors valuation, and company profile.
DCF Valuation
USM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
USM stock valuation using valuation multiples.
Wall Street Estimates
USM 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
USM 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 211,300+ 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.