Chorus Ltd
NZX:CNU

Watchlist Manager
Chorus Ltd Logo
Chorus Ltd
NZX:CNU
Watchlist
Price: 8.79 NZD -0.34% Market Closed
Market Cap: 3.8B NZD
Have any thoughts about
Chorus Ltd?
Write Note

Relative Value

The Relative Value of one CNU stock under the Base Case scenario is 15.78 NZD. Compared to the current market price of 8.79 NZD, Chorus Ltd is Undervalued by 44%.

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.

CNU Relative Value
Base Case
15.78 NZD
Undervaluation 44%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
18
Median 3Y
3.4
Median 5Y
3.4
Industry
1.4
Forward
3.7
vs History
vs Industry
3
Median 3Y
61.1
Median 5Y
58.3
Industry
16.8
Forward
144.6
vs History
0
vs Industry
38
Median 3Y
6.3
Median 5Y
6.3
Industry
6.5
vs History
9
vs Industry
36
Median 3Y
14.2
Median 5Y
12
Industry
16
vs History
0
vs Industry
18
Median 3Y
3.5
Median 5Y
3.3
Industry
2
vs History
0
vs Industry
13
Median 3Y
6.5
Median 5Y
6.3
Industry
2
Forward
6.8
vs History
0
vs Industry
18
Median 3Y
9.2
Median 5Y
9
Industry
4.2
vs History
4
vs Industry
8
Median 3Y
27.3
Median 5Y
25.8
Industry
8.2
Forward
9.7
vs History
4
vs Industry
12
Median 3Y
27.3
Median 5Y
25.8
Industry
13.9
Forward
27.5
vs History
0
vs Industry
22
Median 3Y
12.2
Median 5Y
11.7
Industry
8.8
vs History
47
vs Industry
100
Median 3Y
162.5
Median 5Y
98.4
Industry
15.9
vs History
1
vs Industry
41
Median 3Y
1.1
Median 5Y
1.1
Industry
1.2

Multiples Across Competitors

CNU Competitors Multiples
Chorus Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NZ
Chorus Ltd
NZX:CNU
3.8B NZD 3.8 -423.8 29.5 29.5
US
Lumen Technologies Inc
NYSE:LUMN
9B USD 0.7 -4.2 7.2 53.8
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
131.6T IDR 92.8 186.2 338.8 338.8
US
AST SpaceMobile Inc
NASDAQ:ASTS
7.4B USD 5 312.3 -51.3 -46.1 -30.8
US
EchoStar Corp
NASDAQ:SATS
5.8B USD 0.2 -2.8 9.2 76.5
UK
Liberty Global PLC
NASDAQ:LBTYA
4.4B USD 0.6 -2.1 7.5 -151.1
US
Cogent Communications Holdings Inc
NASDAQ:CCOI
3.9B USD 3.7 97.8 16 126.1
US
Globalstar Inc
AMEX:GSAT
3.3B USD 14.6 -60.5 47.4 -287.5
US
Iridium Communications Inc
NASDAQ:IRDM
3.4B USD 4.3 38.7 12.5 29.3
AU
Uniti Group Ltd
ASX:UWL
3.4B AUD 16 62.9 37.3 37.3
UK
Gamma Communications PLC
LSE:GAMA
1.6B GBP 2.8 27.5 11.9 16.5
P/E Multiple
Earnings Growth
NZ
Chorus Ltd
NZX:CNU
Average P/E: 82.6
Negative Multiple: -423.8
N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -4.2 N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
186.2
N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -51.3 N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -2.8 N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -2.1 N/A
US
Cogent Communications Holdings Inc
NASDAQ:CCOI
97.8
N/A
US
G
Globalstar Inc
AMEX:GSAT
Negative Multiple: -60.5 N/A
US
Iridium Communications Inc
NASDAQ:IRDM
38.7
950%
AU
Uniti Group Ltd
ASX:UWL
62.9
N/A
UK
Gamma Communications PLC
LSE:GAMA
27.5
79%

See Also

Discover More
Back to Top