Cyber_Folks SA (WSE:CBF)

Watchlist Manager

Watchlist

Price: 146 PLN 2.1%

Market Cap: 2.1B PLN

Have any thoughts about
Cyber_Folks SA?

Write Note

Section:

Relative Value

The Relative Value of one CBF stock under the Base Case scenario is 138.74 PLN. Compared to the current market price of 146 PLN, Cyber_Folks SA is Overvalued by 5%.

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?

CBF Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

3.4

P/S

vs History	12
vs Industry	17

Median 5Y

Industry

1.4

Forward

3.5

More Details

17.5

P/E

vs History	20
vs Industry	12

Median 5Y

Industry

16.9

Forward

23.3

More Details

P/OCF

vs History	12
vs Industry	16

Median 5Y

Industry

6.5

More Details

48.7

P/FCFE

vs History	12
vs Industry	8

Median 5Y

Industry

16.9

More Details

7.3

P/B

vs History	9
vs Industry	4

Median 5Y

Industry

1.9

More Details

3.4

EV/S

vs History	14
vs Industry	20

Median 5Y

Industry

1.9

Forward

3.6

More Details

3.4

EV/GP

vs History	14
vs Industry	42

Median 5Y

Industry

More Details

12.9

EV/EBITDA

vs History	9
vs Industry	17

Median 5Y

Industry

8.2

Forward

11.7

More Details

16.3

EV/EBIT

vs History	12
vs Industry	23

Median 5Y

Industry

13.5

Forward

14.8

More Details

12.2

EV/OCF

vs History	12
vs Industry	18

Median 5Y

Industry

8.8

More Details

14.1

EV/FCFF

vs History	12
vs Industry	31

Median 5Y

Industry

16.1

More Details

3.1

EV/IC

vs History	1
vs Industry	14

Median 5Y

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
PL	C	Cyber_Folks SA WSE:CBF	2.1B PLN	3.4	17.5	12.9	16.3
US		Verizon Communications Inc NYSE:VZ	168.1B USD	1.3	17.2	5.9	9.3
US		AT&T Inc NYSE:T	163.1B USD	1.3	18.4	6.4	11.6
DE		Deutsche Telekom AG XETRA:DTE	143.4B EUR	1.3	24	5.3	10.5
JP		Nippon Telegraph and Telephone Corp TSE:9432	13T JPY	1	11.2	5.1	9.4
CN		China Telecom Corp Ltd SSE:601728	548.1B CNY	1.1	16.8	12.7	12.7
SA		Saudi Telecom Company SJSC SAU:7010	189B SAR	2	11.3	7	10
SG		Singapore Telecommunications Ltd SGX:Z74	51.2B SGD	3.6	-465.9	15.8	45.3
TW		Chunghwa Telecom Co Ltd TWSE:2412	965.8B TWD	4.3	26.5	11.1	20.7
AU		Telstra Corporation Ltd ASX:TLS	46.4B AUD	2	28.6	17.3	17.3
CH		Swisscom AG SIX:SCMN	25.8B CHF	2.3	15.4	7	15.1

				Revenue Growth	P/S to Growth
PL	C	Cyber_Folks SA WSE:CBF	Average P/S: 2.1 3.4	66%	0.1
US		Verizon Communications Inc NYSE:VZ	1.3	7%	0.2
US		AT&T Inc NYSE:T	1.3	4%	0.3
DE		Deutsche Telekom AG XETRA:DTE	1.3	10%	0.1
JP		Nippon Telegraph and Telephone Corp TSE:9432	1	6%	0.2
CN		China Telecom Corp Ltd SSE:601728	1.1	15%	0.1
SA		Saudi Telecom Company SJSC SAU:7010	2	19%	0.1
SG		Singapore Telecommunications Ltd SGX:Z74	3.6	8%	0.5
TW		Chunghwa Telecom Co Ltd TWSE:2412	4.3	8%	0.6
AU		Telstra Corporation Ltd ASX:TLS	2	10%	0.2
CH		Swisscom AG SIX:SCMN	2.3	14%	0.2

				Earnings Growth	P/E to Growth
PL	C	Cyber_Folks SA WSE:CBF	Average P/E: 18.7 17.5	103%	0.2
US		Verizon Communications Inc NYSE:VZ	17.2	83%	0.2
US		AT&T Inc NYSE:T	18.4	17%	1.1
DE		Deutsche Telekom AG XETRA:DTE	24	-35%	N/A
JP		Nippon Telegraph and Telephone Corp TSE:9432	11.2	1%	7.6
CN		China Telecom Corp Ltd SSE:601728	16.8	24%	0.7
SA		Saudi Telecom Company SJSC SAU:7010	11.3	18%	0.6
SG		Singapore Telecommunications Ltd SGX:Z74	Negative Multiple: -465.9	325%	N/A
TW		Chunghwa Telecom Co Ltd TWSE:2412	26.5	10%	2.5
AU		Telstra Corporation Ltd ASX:TLS	28.6	63%	0.5
CH		Swisscom AG SIX:SCMN	15.4	-5%	N/A

				EBITDA Growth	EV/EBITDA to Growth
PL	C	Cyber_Folks SA WSE:CBF	Average EV/EBITDA: 9.7 12.9	87%	0.1
US		Verizon Communications Inc NYSE:VZ	5.9	10%	0.6
US		AT&T Inc NYSE:T	6.4	10%	0.6
DE		Deutsche Telekom AG XETRA:DTE	5.3	9%	0.6
JP		Nippon Telegraph and Telephone Corp TSE:9432	5.1	-4%	N/A
CN		China Telecom Corp Ltd SSE:601728	12.7	228%	0.1
SA		Saudi Telecom Company SJSC SAU:7010	7	17%	0.4
SG		Singapore Telecommunications Ltd SGX:Z74	15.8	16%	1
TW		Chunghwa Telecom Co Ltd TWSE:2412	11.1	5%	2
AU		Telstra Corporation Ltd ASX:TLS	17.3	170%	0.1
CH		Swisscom AG SIX:SCMN	7	16%	0.4

				EBIT Growth	EV/EBIT to Growth
PL	C	Cyber_Folks SA WSE:CBF	Average EV/EBIT: 16.2 16.3	102%	0.2
US		Verizon Communications Inc NYSE:VZ	9.3	14%	0.7
US		AT&T Inc NYSE:T	11.6	11%	1
DE		Deutsche Telekom AG XETRA:DTE	10.5	34%	0.3
JP		Nippon Telegraph and Telephone Corp TSE:9432	9.4	N/A	N/A
CN		China Telecom Corp Ltd SSE:601728	12.7	19%	0.7
SA		Saudi Telecom Company SJSC SAU:7010	10	22%	0.4
SG		Singapore Telecommunications Ltd SGX:Z74	45.3	39%	1.2
TW		Chunghwa Telecom Co Ltd TWSE:2412	20.7	7%	2.9
AU		Telstra Corporation Ltd ASX:TLS	17.3	33%	0.5
CH		Swisscom AG SIX:SCMN	15.1	0%	N/A

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	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
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	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication

	Franklin Covey Co NYSE:FC	36.41 USD -1.03%
	Mohawk Industries Inc NYSE:MHK	119.16 USD 2%
	Ardmore Shipping Corp NYSE:ASC	11.31 USD 0.18%
	ASGN Inc NYSE:ASGN	83.87 USD -0.97%
	Skyworks Solutions Inc NASDAQ:SWKS	88.75 USD 0.56%
	Weatherford International PLC NASDAQ:WFRD	67.1 USD -2.13%

	Johnson & Johnson NYSE:JNJ	144.47 USD 0.62%
	Bank of America Corp NYSE:BAC	44.17 USD 1.82%
	Mastercard Inc NYSE:MA	528.03 USD 0.91%
	Salesforce Inc NYSE:CRM	343.65 USD 2.21%
	Abbvie Inc NYSE:ABBV	175.58 USD 2.37%
	Home Depot Inc NYSE:HD	392.6 USD 1.97%

	Arista Networks Inc NYSE:ANET	112.81 USD 3.43%
	Visa Inc NYSE:V	317.71 USD 0.9%
	Texas Pacific Land Corp NYSE:TPL	1 133.12 USD 3.36%
	KLA Corp NASDAQ:KLAC	629.37 USD 1.16%
	Manhattan Associates Inc NASDAQ:MANH	280.26 USD -0.81%
	Pinduoduo Inc NASDAQ:PDD	99.51 USD -1.48%

	Salesforce Inc NYSE:CRM	343.65 USD 2.21%
	Accenture PLC NYSE:ACN	366.37 USD -1.56%
	ServiceNow Inc NYSE:NOW	1 091.25 USD 1.52%
	EOG Resources Inc NYSE:EOG	119.04 USD 0.69%
	Copart Inc NASDAQ:CPRT	58.22 USD -0.39%
	Applied Materials Inc NASDAQ:AMAT	163.59 USD 1.33%

Cyber_Folks SA
WSE:CBF

Relative Value

Valuation Multiples

Multiples Across Competitors

CBF Competitors Multiples
Cyber_Folks SA Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	85.6 146
Price Target

Cyber_Folks SA WSE:CBF

Relative Value

Valuation Multiples

Multiples Across Competitors

CBF Competitors Multiples Cyber_Folks SA Competitors

See Also

Company

Help

Tools

Stocks

Cyber_Folks SA
WSE:CBF

CBF Competitors Multiples
Cyber_Folks SA Competitors