Telus Corp (TSX:T)

Watchlist Manager

Watchlist

Price: 22.11 CAD 0.27%

Market Cap: 32.6B CAD

Have any thoughts about
Telus Corp?

Write Note

Section:

Relative Value

The Relative Value of one T stock under the Base Case scenario is 42.92 CAD. Compared to the current market price of 22.11 CAD, Telus Corp is Undervalued by 48%.

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?

T Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

1.6

P/S

vs History	92
vs Industry	40

Median 5Y

1.9

Industry

1.4

Forward

1.6

More Details

P/E

vs History	11
vs Industry	10

Median 5Y

25.2

Industry

16.9

Forward

More Details

6.6

P/OCF

vs History	71
vs Industry	34

Median 5Y

7.7

Industry

6.5

More Details

117.1

P/FCFE

vs History	3
vs Industry	19

Median 5Y

24.6

Industry

16.3

More Details

2.1

P/B

vs History	84
vs Industry	38

Median 5Y

2.3

Industry

More Details

2.9

EV/S

vs History	69
vs Industry	29

Median 5Y

Industry

Forward

2.8

More Details

4.6

EV/GP

vs History	84
vs Industry	38

Median 5Y

Industry

4.1

More Details

7.9

EV/EBITDA

vs History	65
vs Industry	36

Median 5Y

8.3

Industry

8.2

Forward

7.7

More Details

18.1

EV/EBIT

vs History	42
vs Industry	23

Median 5Y

Industry

14.1

Forward

16.9

More Details

11.6

EV/OCF

vs History	55
vs Industry	27

Median 5Y

11.8

Industry

8.8

More Details

82.6

EV/FCFF

vs History	36
vs Industry	3

Median 5Y

65.8

Industry

More Details

EV/IC

vs History	87
vs Industry	48

Median 5Y

1.1

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
CA		Telus Corp TSX:T	32.8B CAD	1.6	42	7.9	18.1
US		Verizon Communications Inc NYSE:VZ	185.7B USD	1.4	16.5	6.5	10.3
US		AT&T Inc NYSE:T	156.5B USD	1.3	12.5	6.3	11.3
DE		Deutsche Telekom AG XETRA:DTE	133.1B EUR	1.2	26.8	5.2	10.6
JP		Nippon Telegraph and Telephone Corp TSE:9432	12.5T JPY	0.9	10.6	5	9.1
CN		China Telecom Corp Ltd SSE:601728	578.3B CNY	1.1	18	13.4	13.4
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	28.7B CHF	2.6	16.9	7.7	16.4
CA	B	BCE Inc NYSE:BCE	30.4B USD	1.7	21.1	6.9	13.2
AU		Telstra Corporation Ltd ASX:TLS	44.8B AUD	2	27.6	16.8	16.8

				Revenue Growth
CA		Telus Corp TSX:T	Average P/S: 1.8 1.6	11%
US		Verizon Communications Inc NYSE:VZ	1.4	7%
US		AT&T Inc NYSE:T	1.3	5%
DE		Deutsche Telekom AG XETRA:DTE	1.2	9%
JP		Nippon Telegraph and Telephone Corp TSE:9432	0.9	6%
CN		China Telecom Corp Ltd SSE:601728	1.1	18%
SA		Saudi Telecom Company SJSC SAU:7010	2.6	20%
SG		Singapore Telecommunications Ltd SGX:Z74	3.7	9%
CH		Swisscom AG SIX:SCMN	2.6	10%
CA	B	BCE Inc NYSE:BCE	1.7	3%
AU		Telstra Corporation Ltd ASX:TLS	2	8%

				Earnings Growth
CA		Telus Corp TSX:T	Average P/E: 24.7 42	124%
US		Verizon Communications Inc NYSE:VZ	16.5	82%
US		AT&T Inc NYSE:T	12.5	22%
DE		Deutsche Telekom AG XETRA:DTE	26.8	-36%
JP		Nippon Telegraph and Telephone Corp TSE:9432	10.6	3%
CN		China Telecom Corp Ltd SSE:601728	18	30%
SA		Saudi Telecom Company SJSC SAU:7010	13.7	18%
SG		Singapore Telecommunications Ltd SGX:Z74	66	336%
CH		Swisscom AG SIX:SCMN	16.9	-4%
CA	B	BCE Inc NYSE:BCE	21.1	40%
AU		Telstra Corporation Ltd ASX:TLS	27.6	60%

				EBITDA Growth
CA		Telus Corp TSX:T	Average EV/EBITDA: 9.1 7.9	16%
US		Verizon Communications Inc NYSE:VZ	6.5	9%
US		AT&T Inc NYSE:T	6.3	9%
DE		Deutsche Telekom AG XETRA:DTE	5.2	7%
JP		Nippon Telegraph and Telephone Corp TSE:9432	5	-1%
CN		China Telecom Corp Ltd SSE:601728	13.4	284%
SA		Saudi Telecom Company SJSC SAU:7010	7.9	18%
SG		Singapore Telecommunications Ltd SGX:Z74	16.8	27%
CH		Swisscom AG SIX:SCMN	7.7	16%
CA	B	BCE Inc NYSE:BCE	6.9	6%
AU		Telstra Corporation Ltd ASX:TLS	16.8	166%

				EBIT Growth
CA		Telus Corp TSX:T	Average EV/EBIT: 16.7 18.1	37%
US		Verizon Communications Inc NYSE:VZ	10.3	12%
US		AT&T Inc NYSE:T	11.3	10%
DE		Deutsche Telekom AG XETRA:DTE	10.6	30%
JP		Nippon Telegraph and Telephone Corp TSE:9432	9.1	N/A
CN		China Telecom Corp Ltd SSE:601728	13.4	17%
SA		Saudi Telecom Company SJSC SAU:7010	12.1	20%
SG		Singapore Telecommunications Ltd SGX:Z74	52.5	50%
CH		Swisscom AG SIX:SCMN	16.4	2%
CA	B	BCE Inc NYSE:BCE	13.2	8%
AU		Telstra Corporation Ltd ASX:TLS	16.8	27%

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	Abbvie Inc NYSE:ABBV	Biotechnology
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
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	Realty Income Corp NYSE:O	Real Estate
US	Walt Disney Co NYSE:DIS	Media
US	PayPal Holdings Inc NASDAQ:PYPL	Technology

Telus Corp
TSX:T

Relative Value

Valuation Multiples

Multiples Across Competitors

T Competitors Multiples
Telus Corp Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	20.41 25.374
Price Target

Telus Corp TSX:T

Relative Value

Valuation Multiples

Multiples Across Competitors

T Competitors Multiples Telus Corp Competitors

See Also

Company

Help

Tools

Stocks

Telus Corp
TSX:T

T Competitors Multiples
Telus Corp Competitors