Telus Corp (TSX:T)

Watchlist Manager

Watchlist

Price: 21.81 CAD -0.32%

Market Cap: 32.5B 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 41.48 CAD. Compared to the current market price of 21.81 CAD, Telus Corp is Undervalued by 47%.

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

35.3

P/E

vs History	22
vs Industry	10

Median 5Y

25.3

Industry

16.8

Forward

21.8

More Details

6.4

P/OCF

vs History	79
vs Industry	34

Median 5Y

7.7

Industry

6.5

More Details

Negative

P/FCFE

vs History
vs Industry	19

Median 5Y

23.8

Industry

More Details

2.1

P/B

vs History	85
vs Industry	38

Median 5Y

2.3

Industry

More Details

2.9

EV/S

vs History	71
vs Industry	29

Median 5Y

Industry

Forward

2.8

More Details

4.6

EV/GP

vs History	82
vs Industry	38

Median 5Y

Industry

4.2

More Details

7.9

EV/EBITDA

vs History	66
vs Industry	36

Median 5Y

8.3

Industry

8.2

Forward

7.7

More Details

17.9

EV/EBIT

vs History	52
vs Industry	23

Median 5Y

Industry

13.9

Forward

17.7

More Details

11.4

EV/OCF

vs History	63
vs Industry	27

Median 5Y

11.8

Industry

8.8

More Details

61.5

EV/FCFF

vs History	52
vs Industry	3

Median 5Y

62.9

Industry

15.9

More Details

1.1

EV/IC

vs History	82
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	32.5B CAD	1.6	35.3	7.9	17.9
US	Verizon Communications Inc NYSE:VZ	173.2B USD	1.3	17.7	6	9.5
US	AT&T Inc NYSE:T	159.9B USD	1.3	18.1	6.3	11.4
DE	Deutsche Telekom AG XETRA:DTE	138.7B EUR	1.2	28	5.4	10.9
CN	China Telecom Corp Ltd SSE:601728	613.1B CNY	1.2	19.1	14.3	14.3
JP	Nippon Telegraph and Telephone Corp TSE:9432	12.8T 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	52.6B SGD	3.7	66.2	16.9	52.7
CH	Swisscom AG SIX:SCMN	26.6B CHF	2.4	15.8	7.2	15.4
TW	Chunghwa Telecom Co Ltd TWSE:2412	958B TWD	4.3	26.2	10.8	20.1
AU	Telstra Corporation Ltd ASX:TLS	44.5B AUD	1.9	27.4	16.7	16.7

			Revenue Growth
CA	Telus Corp TSX:T	Average P/S: 2 1.6	11%
US	Verizon Communications Inc NYSE:VZ	1.3	7%
US	AT&T Inc NYSE:T	1.3	5%
DE	Deutsche Telekom AG XETRA:DTE	1.2	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	4.3	8%
AU	Telstra Corporation Ltd ASX:TLS	1.9	8%

			Earnings Growth
CA	Telus Corp TSX:T	Average P/E: 25.3 35.3	118%
US	Verizon Communications Inc NYSE:VZ	17.7	84%
US	AT&T Inc NYSE:T	18.1	18%
DE	Deutsche Telekom AG XETRA:DTE	28	-35%
CN	China Telecom Corp Ltd SSE:601728	19.1	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	66.2	336%
CH	Swisscom AG SIX:SCMN	15.8	-5%
TW	Chunghwa Telecom Co Ltd TWSE:2412	26.2	10%
AU	Telstra Corporation Ltd ASX:TLS	27.4	61%

			EBITDA Growth
CA	Telus Corp TSX:T	Average EV/EBITDA: 9.5 7.9	16%
US	Verizon Communications Inc NYSE:VZ	6	10%
US	AT&T Inc NYSE:T	6.3	10%
DE	Deutsche Telekom AG XETRA:DTE	5.4	9%
CN	China Telecom Corp Ltd SSE:601728	14.3	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	16.9	21%
CH	Swisscom AG SIX:SCMN	7.2	16%
TW	Chunghwa Telecom Co Ltd TWSE:2412	10.8	6%
AU	Telstra Corporation Ltd ASX:TLS	16.7	166%

			EBIT Growth
CA	Telus Corp TSX:T	Average EV/EBIT: 17.3 17.9	32%
US	Verizon Communications Inc NYSE:VZ	9.5	12%
US	AT&T Inc NYSE:T	11.4	9%
DE	Deutsche Telekom AG XETRA:DTE	10.9	31%
CN	China Telecom Corp Ltd SSE:601728	14.3	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	52.7	38%
CH	Swisscom AG SIX:SCMN	15.4	1%
TW	Chunghwa Telecom Co Ltd TWSE:2412	20.1	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

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