Elisa Oyj (OMXH:ELISA)

Watchlist Manager

Watchlist

Price: 43.62 EUR 1.54%

Market Cap: 7B EUR

Have any thoughts about
Elisa Oyj?

Write Note

Section:

Relative Value

The Relative Value of one ELISA stock under the Base Case scenario is 52.84 EUR. Compared to the current market price of 43.62 EUR, Elisa Oyj is Undervalued by 17%.

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.

What is Relative Valuation?

How is Relative Value calculated?

ELISA Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

3.2

P/S

vs History	84
vs Industry	21

Median 5Y

3.7

Industry

1.4

Forward

3.1

More Details

P/E

vs History	80
vs Industry	26

Median 5Y

21.7

Industry

17.1

Forward

More Details

10.6

P/OCF

vs History	85
vs Industry	23

Median 5Y

12.5

Industry

6.5

More Details

37.6

P/FCFE

vs History	19
vs Industry	19

Median 5Y

23.9

Industry

16.3

More Details

6.4

P/B

vs History	53
vs Industry	9

Median 5Y

6.4

Industry

1.9

More Details

3.7

EV/S

vs History	79
vs Industry	21

Median 5Y

4.2

Industry

Forward

3.6

More Details

5.8

EV/GP

vs History	82
vs Industry	29

Median 5Y

6.8

Industry

4.2

More Details

10.5

EV/EBITDA

vs History	82
vs Industry	26

Median 5Y

11.8

Industry

8.1

Forward

10.1

More Details

16.4

EV/EBIT

vs History	84
vs Industry	25

Median 5Y

19.4

Industry

13.7

Forward

15.7

More Details

12.2

EV/OCF

vs History	84
vs Industry	24

Median 5Y

14.2

Industry

8.8

More Details

23.4

EV/FCFF

vs History	73
vs Industry	21

Median 5Y

25.2

Industry

More Details

3.2

EV/IC

vs History	71
vs Industry	13

Median 5Y

3.3

Industry

1.2

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
FI	Elisa Oyj OMXH:ELISA	7B EUR	3.2	19	10.5	16.4
US	Verizon Communications Inc NYSE:VZ	181.6B USD	1.4	18.5	6.2	9.8
US	AT&T Inc NYSE:T	166.2B USD	1.4	18.8	6.5	11.7
DE	Deutsche Telekom AG XETRA:DTE	145.7B EUR	1.3	24.4	5.3	10.6
JP	Nippon Telegraph and Telephone Corp TSE:9432	13.1T JPY	1	11.1	5.2	9.4
CN	China Telecom Corp Ltd SSE:601728	498.4B CNY	1	15.5	11.4	11.4
SA	Saudi Telecom Company SJSC SAU:7010	189B SAR	2.6	13.7	7.9	12.1
SG	Singapore Telecommunications Ltd SGX:Z74	50.5B SGD	3.6	63.5	16.3	50.8
CH	Swisscom AG SIX:SCMN	26.4B CHF	2.4	15.7	7.1	15.3
TW	Chunghwa Telecom Co Ltd TWSE:2412	954.2B TWD	4.2	26.1	10.8	20
AU	Telstra Corporation Ltd ASX:TLS	44.6B AUD	1.9	27.5	16.7	16.7

			Revenue Growth
FI	Elisa Oyj OMXH:ELISA	Average P/S: 2.2 3.2	10%
US	Verizon Communications Inc NYSE:VZ	1.4	7%
US	AT&T Inc NYSE:T	1.4	5%
DE	Deutsche Telekom AG XETRA:DTE	1.3	10%
JP	Nippon Telegraph and Telephone Corp TSE:9432	1	6%
CN	China Telecom Corp Ltd SSE:601728	1	15%
SA	Saudi Telecom Company SJSC SAU:7010	2.6	19%
SG	Singapore Telecommunications Ltd SGX:Z74	3.6	9%
CH	Swisscom AG SIX:SCMN	2.4	14%
TW	Chunghwa Telecom Co Ltd TWSE:2412	4.2	8%
AU	Telstra Corporation Ltd ASX:TLS	1.9	8%

			Earnings Growth
FI	Elisa Oyj OMXH:ELISA	Average P/E: 23.1 19	15%
US	Verizon Communications Inc NYSE:VZ	18.5	84%
US	AT&T Inc NYSE:T	18.8	19%
DE	Deutsche Telekom AG XETRA:DTE	24.4	-35%
JP	Nippon Telegraph and Telephone Corp TSE:9432	11.1	1%
CN	China Telecom Corp Ltd SSE:601728	15.5	6%
SA	Saudi Telecom Company SJSC SAU:7010	13.7	18%
SG	Singapore Telecommunications Ltd SGX:Z74	63.5	336%
CH	Swisscom AG SIX:SCMN	15.7	-5%
TW	Chunghwa Telecom Co Ltd TWSE:2412	26.1	10%
AU	Telstra Corporation Ltd ASX:TLS	27.5	61%

			EBITDA Growth
FI	Elisa Oyj OMXH:ELISA	Average EV/EBITDA: 9.5 10.5	15%
US	Verizon Communications Inc NYSE:VZ	6.2	10%
US	AT&T Inc NYSE:T	6.5	10%
DE	Deutsche Telekom AG XETRA:DTE	5.3	9%
JP	Nippon Telegraph and Telephone Corp TSE:9432	5.2	-4%
CN	China Telecom Corp Ltd SSE:601728	11.4	228%
SA	Saudi Telecom Company SJSC SAU:7010	7.9	17%
SG	Singapore Telecommunications Ltd SGX:Z74	16.3	18%
CH	Swisscom AG SIX:SCMN	7.1	16%
TW	Chunghwa Telecom Co Ltd TWSE:2412	10.8	5%
AU	Telstra Corporation Ltd ASX:TLS	16.7	166%

			EBIT Growth
FI	Elisa Oyj OMXH:ELISA	Average EV/EBIT: 16.8 16.4	19%
US	Verizon Communications Inc NYSE:VZ	9.8	12%
US	AT&T Inc NYSE:T	11.7	9%
DE	Deutsche Telekom AG XETRA:DTE	10.6	31%
JP	Nippon Telegraph and Telephone Corp TSE:9432	9.4	N/A
CN	China Telecom Corp Ltd SSE:601728	11.4	16%
SA	Saudi Telecom Company SJSC SAU:7010	12.1	22%
SG	Singapore Telecommunications Ltd SGX:Z74	50.8	38%
CH	Swisscom AG SIX:SCMN	15.3	1%
TW	Chunghwa Telecom Co Ltd TWSE:2412	20	8%
AU	Telstra Corporation Ltd ASX:TLS	16.7	32%

US		Fubotv Inc NYSE:FUBO	Media
US		Bank of America Corp NYSE:BAC	Banking
US		Palantir Technologies Inc NYSE:PLTR	Technology
US	C	C3.ai Inc NYSE:AI	Technology
US		Uber Technologies Inc NYSE:UBER	Road & Rail
CN		NIO Inc NYSE:NIO	Automobiles
US		Fluor Corp NYSE:FLR	Construction
US		Jacobs Engineering Group Inc NYSE:J	Professional Services
US		TopBuild Corp NYSE:BLD	Consumer products
US		Abbott Laboratories NYSE:ABT	Health Care
US		Chevron Corp NYSE:CVX	Energy
US		Occidental Petroleum Corp NYSE:OXY	Energy
US		Matrix Service Co NASDAQ:MTRX	Construction
US		Automatic Data Processing Inc NASDAQ:ADP	Technology
US		Qualcomm Inc NASDAQ:QCOM	Semiconductors
US		Ambarella Inc NASDAQ:AMBA	Semiconductors

Elisa Oyj
OMXH:ELISA

Relative Value

Valuation Multiples

Multiples Across Competitors

ELISA Competitors Multiples
Elisa Oyj Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	40.4 48.94
Price Target

Elisa Oyj OMXH:ELISA

Relative Value

Valuation Multiples

Multiples Across Competitors

ELISA Competitors Multiples Elisa Oyj Competitors

See Also

Company

Help

Tools

Stocks

Elisa Oyj
OMXH:ELISA

ELISA Competitors Multiples
Elisa Oyj Competitors