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 61.57 SAR. Compared to the current market price of 49.9 SAR, Etihad Etisalat Company SJSC 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.

Relative Value
Base Case
61.57 SAR
Undervaluation 19%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
14
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
22.4
Industry
17.1
Forward
14.4
vs History
6
vs Industry
34
Median 3Y
5.8
Median 5Y
5.4
Industry
6.5
vs History
12
vs Industry
12
Median 3Y
24.7
Median 5Y
21.7
Industry
16.3
vs History
14
vs Industry
33
Median 3Y
2
Median 5Y
1.7
Industry
1.9
vs History
30
vs Industry
31
Median 3Y
2.4
Median 5Y
2.4
Industry
2
Forward
2.3
vs History
14
vs Industry
33
Median 3Y
4.3
Median 5Y
4
Industry
4.2
vs History
28
vs Industry
41
Median 3Y
6.3
Median 5Y
6.3
Industry
8.1
Forward
6.1
vs History
93
vs Industry
29
Median 3Y
15.9
Median 5Y
20.3
Industry
13.7
Forward
13.4
vs History
28
vs Industry
44
Median 3Y
7.1
Median 5Y
7.3
Industry
8.8
vs History
61
vs Industry
41
Median 3Y
12
Median 5Y
13.5
Industry
16
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 2.2 15 6.3 13.5
US
T-Mobile US Inc
NASDAQ:TMUS
277.5B USD 3.5 26.8 11.6 20.4
ZA
Vodacom Group Ltd
JSE:VOD
197.2B Zac 0 0 0 0
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.4 10.3 8 8
ZA
MTN Group Ltd
JSE:MTN
146.9B Zac 0 0 0 0
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
8.9T INR 5.7 72.8 12.9 26.7
JP
SoftBank Group Corp
TSE:9984
12.6T JPY 1.8 220.7 13.8 34.3
JP
KDDI Corp
TSE:9433
10.5T JPY 1.8 16.4 6.8 11.7
JP
SoftBank Corp
TSE:9434
9.2T JPY 1.5 18.1 7.4 13.1
MX
America Movil SAB de CV
BMV:AMXB
949.4B MXN 1.2 29.2 4.4 8.4
TH
Advanced Info Service PCL
SET:ADVANC
859.5B THB 4.1 26.2 9.7 22

See Also

Discover More
Back to Top