Elisa Oyj (OMXH:ELISA)

Watchlist Manager

Watchlist

Price: 43.18 EUR 0.47%

Market Cap: 6.9B 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 52.99 EUR. Compared to the current market price of 43.18 EUR, Elisa Oyj is Undervalued by 19%.

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

18.8

P/E

vs History	80
vs Industry	26

Median 5Y

21.7

Industry

16.8

Forward

17.8

More Details

10.5

P/OCF

vs History	85
vs Industry	23

Median 5Y

12.5

Industry

6.5

More Details

37.2

P/FCFE

vs History	19
vs Industry	19

Median 5Y

23.9

Industry

More Details

6.3

P/B

vs History	53
vs Industry	9

Median 5Y

6.4

Industry

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

10.4

EV/EBITDA

vs History	82
vs Industry	26

Median 5Y

11.8

Industry

8.2

Forward

More Details

16.3

EV/EBIT

vs History	84
vs Industry	25

Median 5Y

19.4

Industry

13.9

Forward

15.5

More Details

12.1

EV/OCF

vs History	84
vs Industry	24

Median 5Y

14.2

Industry

8.8

More Details

23.2

EV/FCFF

vs History	73
vs Industry	21

Median 5Y

25.2

Industry

15.9

More Details

3.1

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	6.9B EUR	3.2	18.8	10.4	16.3
US	Verizon Communications Inc NYSE:VZ	173.4B USD	1.3	17.6	6	9.5
US	AT&T Inc NYSE:T	160.7B USD	1.3	18.1	6.3	11.4
DE	Deutsche Telekom AG XETRA:DTE	143.8B EUR	1.3	29	5.5	11.1
CN	China Telecom Corp Ltd SSE:601728	600.3B CNY	1.2	18.7	14	14
JP	Nippon Telegraph and Telephone Corp TSE:9432	12.7T JPY	0.9	10.8	5.1	9.3
SA	Saudi Telecom Company SJSC SAU:7010	189B SAR	2.6	13.7	7.9	12.1
SG	Singapore Telecommunications Ltd SGX:Z74	52.5B SGD	3.7	66	16.8	52.5
CH	Swisscom AG SIX:SCMN	26.7B CHF	2.4	15.9	7.2	15.5
TW	Chunghwa Telecom Co Ltd TWSE:2412	950.3B TWD	4.2	26	10.7	19.9
AU	Telstra Corporation Ltd ASX:TLS	44.5B AUD	1.9	27.4	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	1.3	7%
US	AT&T Inc NYSE:T	1.3	5%
DE	Deutsche Telekom AG XETRA:DTE	1.3	10%
CN	China Telecom Corp Ltd SSE:601728	1.2	15%
JP	Nippon Telegraph and Telephone Corp TSE:9432	0.9	6%
SA	Saudi Telecom Company SJSC SAU:7010	2.6	19%
SG	Singapore Telecommunications Ltd SGX:Z74	3.7	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: 23.8 18.8	15%
US	Verizon Communications Inc NYSE:VZ	17.6	84%
US	AT&T Inc NYSE:T	18.1	18%
DE	Deutsche Telekom AG XETRA:DTE	29	-35%
CN	China Telecom Corp Ltd SSE:601728	18.7	24%
JP	Nippon Telegraph and Telephone Corp TSE:9432	10.8	2%
SA	Saudi Telecom Company SJSC SAU:7010	13.7	18%
SG	Singapore Telecommunications Ltd SGX:Z74	66	336%
CH	Swisscom AG SIX:SCMN	15.9	-5%
TW	Chunghwa Telecom Co Ltd TWSE:2412	26	10%
AU	Telstra Corporation Ltd ASX:TLS	27.4	61%

			EBITDA Growth
FI	Elisa Oyj OMXH:ELISA	Average EV/EBITDA: 9.7 10.4	15%
US	Verizon Communications Inc NYSE:VZ	6	10%
US	AT&T Inc NYSE:T	6.3	10%
DE	Deutsche Telekom AG XETRA:DTE	5.5	9%
CN	China Telecom Corp Ltd SSE:601728	14	228%
JP	Nippon Telegraph and Telephone Corp TSE:9432	5.1	-1%
SA	Saudi Telecom Company SJSC SAU:7010	7.9	18%
SG	Singapore Telecommunications Ltd SGX:Z74	16.8	21%
CH	Swisscom AG SIX:SCMN	7.2	16%
TW	Chunghwa Telecom Co Ltd TWSE:2412	10.7	6%
AU	Telstra Corporation Ltd ASX:TLS	16.7	166%

			EBIT Growth
FI	Elisa Oyj OMXH:ELISA	Average EV/EBIT: 17.1 16.3	19%
US	Verizon Communications Inc NYSE:VZ	9.5	12%
US	AT&T Inc NYSE:T	11.4	9%
DE	Deutsche Telekom AG XETRA:DTE	11.1	31%
CN	China Telecom Corp Ltd SSE:601728	14	16%
JP	Nippon Telegraph and Telephone Corp TSE:9432	9.3	N/A
SA	Saudi Telecom Company SJSC SAU:7010	12.1	22%
SG	Singapore Telecommunications Ltd SGX:Z74	52.5	38%
CH	Swisscom AG SIX:SCMN	15.5	1%
TW	Chunghwa Telecom Co Ltd TWSE:2412	19.9	8%
AU	Telstra Corporation Ltd ASX:TLS	16.7	32%

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Estee Lauder Companies Inc NYSE:EL	Consumer products
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Church & Dwight Co Inc NYSE:CHD	Consumer products
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	American Express Co NYSE:AXP	Financial Services
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Target Corp NYSE:TGT	Retail
US	Walt Disney Co NYSE:DIS	Media
US	Mueller Industries Inc NYSE:MLI	Machinery
US	PayPal Holdings Inc NASDAQ:PYPL	Technology

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