E

Etihad Etisalat Company SJSC
SAU:7020

Watchlist Manager
Etihad Etisalat Company SJSC
SAU:7020
Watchlist
Price: 49.9 SAR -1.19% Market Closed
Market Cap: 38.4B SAR
Have any thoughts about
Etihad Etisalat Company SJSC?
Write Note

Relative Value

The Relative Value of one Etihad Etisalat Company SJSC stock under the Base Case scenario is 62.02 SAR. Compared to the current market price of 49.9 SAR, Etihad Etisalat Company SJSC is Undervalued by 20%.

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.

Relative Value
Base Case
62.02 SAR
Undervaluation 20%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
20
vs Industry
29
Median 3Y
2.1
Median 5Y
1.7
Industry
1.4
Forward
2.1
vs History
93
vs Industry
29
Median 3Y
18.1
Median 5Y
22.3
Industry
16.9
Forward
14.4
vs History
8
vs Industry
34
Median 3Y
5.8
Median 5Y
5.4
Industry
6.5
vs History
14
vs Industry
12
Median 3Y
24.7
Median 5Y
22.7
Industry
16.6
vs History
17
vs Industry
33
Median 3Y
2
Median 5Y
1.7
Industry
2
vs History
40
vs Industry
31
Median 3Y
2.4
Median 5Y
2.4
Industry
1.9
Forward
2.3
vs History
19
vs Industry
33
Median 3Y
4.3
Median 5Y
4
Industry
4.1
vs History
51
vs Industry
41
Median 3Y
6.3
Median 5Y
6.2
Industry
8.1
Forward
6.2
vs History
93
vs Industry
29
Median 3Y
15.7
Median 5Y
19.9
Industry
13.6
Forward
13
vs History
29
vs Industry
44
Median 3Y
7.1
Median 5Y
7.3
Industry
8.8
vs History
56
vs Industry
41
Median 3Y
12
Median 5Y
13.1
Industry
16.4
vs History
12
vs Industry
31
Median 3Y
1.3
Median 5Y
1.1
Industry
1.2

Multiples Across Competitors

Competitors Multiples
Etihad Etisalat Company SJSC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SA
Etihad Etisalat Company SJSC
SAU:7020
38.4B SAR 2.1 13.4 6.1 12.6
US
T-Mobile US Inc
NASDAQ:TMUS
257.1B USD 3.2 24.8 10.9 19.2
CN
China Mobile Ltd
SSE:600941
1.6T CNY 1.6 11.8 9.4 9.4
ZA
Vodacom Group Ltd
JSE:VOD
195.1B Zac 0 0 0 0
ZA
MTN Group Ltd
JSE:MTN
168.1B Zac 0 0 0 0
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
9T INR 5.8 73.6 13 27
JP
SoftBank Group Corp
TSE:9984
13.3T JPY 1.9 6.1 14.1 34.2
JP
KDDI Corp
TSE:9433
10.5T JPY 1.8 16.5 6.8 11.7
JP
SoftBank Corp
TSE:9434
9.4T JPY 1.5 18.6 7.5 13.4
MX
America Movil SAB de CV
BMV:AMXB
918.1B MXN 1.1 24.9 4.3 8.2
TH
Advanced Info Service PCL
SET:ADVANC
853.5B THB 4.1 26 9.7 21.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SA
E
Etihad Etisalat Company SJSC
SAU:7020
Average EV/EBITDA: 9.1
6.1
6%
1
US
T-Mobile US Inc
NASDAQ:TMUS
10.9
9%
1.2
CN
China Mobile Ltd
SSE:600941
9.4
37%
0.3
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
6%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
0%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
13
16%
0.8
JP
SoftBank Group Corp
TSE:9984
14.1
17%
0.8
JP
KDDI Corp
TSE:9433
6.8
6%
1.1
JP
SoftBank Corp
TSE:9434
7.5
5%
1.5
MX
America Movil SAB de CV
BMV:AMXB
4.3
6%
0.7
TH
Advanced Info Service PCL
SET:ADVANC
9.7
9%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SA
E
Etihad Etisalat Company SJSC
SAU:7020
Average EV/EBIT: 17.5
12.6
10%
1.3
US
T-Mobile US Inc
NASDAQ:TMUS
19.2
14%
1.4
CN
China Mobile Ltd
SSE:600941
9.4
6%
1.6
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
10%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
3%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
27
23%
1.2
JP
SoftBank Group Corp
TSE:9984
34.2
20%
1.7
JP
KDDI Corp
TSE:9433
11.7
N/A N/A
JP
SoftBank Corp
TSE:9434
13.4
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.2
8%
1
TH
Advanced Info Service PCL
SET:ADVANC
21.9
13%
1.7