Orange Polska SA (WSE:OPL)

Watchlist Manager

Watchlist

Price: 7.656 PLN 1%

Market Cap: 10B PLN

Have any thoughts about
Orange Polska SA?

Write Note

Section:

Relative Value

The Relative Value of one OPL stock under the Base Case scenario is 13.7 PLN. Compared to the current market price of 7.656 PLN, Orange Polska SA is Undervalued by 44%.

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?

OPL Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

0.8

P/S

vs History	34
vs Industry	64

Median 5Y

0.8

Industry

1.4

Forward

0.8

More Details

12.8

P/E

vs History	55
vs Industry	38

Median 5Y

13.3

Industry

17.1

Forward

More Details

P/OCF

vs History	47
vs Industry	60

Median 5Y

Industry

6.5

More Details

Negative

P/FCFE

vs History
vs Industry	20

Median 5Y

-15.2

Industry

16.3

More Details

0.7

P/B

vs History	58
vs Industry	69

Median 5Y

0.8

Industry

1.9

More Details

1.3

EV/S

vs History	41
vs Industry	62

Median 5Y

1.2

Industry

Forward

1.2

More Details

3.1

EV/GP

vs History	31
vs Industry	57

Median 5Y

2.9

Industry

4.2

More Details

4.2

EV/EBITDA

vs History	44
vs Industry	60

Median 5Y

4.1

Industry

8.1

Forward

4.4

More Details

13.3

EV/EBIT

vs History	73
vs Industry	38

Median 5Y

17.3

Industry

13.7

Forward

11.6

More Details

4.9

EV/OCF

vs History	41
vs Industry	60

Median 5Y

4.8

Industry

8.8

More Details

18.5

EV/FCFF

vs History	36
vs Industry	37

Median 5Y

14.7

Industry

More Details

0.7

EV/IC

vs History	38
vs Industry	73

Median 5Y

0.7

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	O	Orange Polska SA WSE:OPL	10B PLN	0.8	12.8	4.2	13.3
US		Verizon Communications Inc NYSE:VZ	182.2B USD	1.4	18.6	6.2	9.8
US		AT&T Inc NYSE:T	166.2B USD	1.4	18.8	6.5	11.7
DE		Deutsche Telekom AG XETRA:DTE	145.7B EUR	1.3	24.3	5.3	10.6
JP		Nippon Telegraph and Telephone Corp TSE:9432	13.1T JPY	1	11.1	5.2	9.4
CN		China Telecom Corp Ltd SSE:601728	498.4B CNY	1	15.5	11.4	11.4
SA		Saudi Telecom Company SJSC SAU:7010	189B SAR	2.6	13.7	7.9	12.1
SG		Singapore Telecommunications Ltd SGX:Z74	50.5B SGD	3.6	63.5	16.3	50.8
CH		Swisscom AG SIX:SCMN	26.2B CHF	2.4	15.6	7.1	15.2
TW		Chunghwa Telecom Co Ltd TWSE:2412	954.2B TWD	4.2	26.1	10.8	20
AU		Telstra Corporation Ltd ASX:TLS	44.6B AUD	1.9	27.5	16.7	16.7

				Revenue Growth
PL	O	Orange Polska SA WSE:OPL	Average P/S: 1.9 0.8	6%
US		Verizon Communications Inc NYSE:VZ	1.4	7%
US		AT&T Inc NYSE:T	1.4	5%
DE		Deutsche Telekom AG XETRA:DTE	1.3	10%
JP		Nippon Telegraph and Telephone Corp TSE:9432	1	6%
CN		China Telecom Corp Ltd SSE:601728	1	15%
SA		Saudi Telecom Company SJSC SAU:7010	2.6	19%
SG		Singapore Telecommunications Ltd SGX:Z74	3.6	9%
CH		Swisscom AG SIX:SCMN	2.4	14%
TW		Chunghwa Telecom Co Ltd TWSE:2412	4.2	8%
AU		Telstra Corporation Ltd ASX:TLS	1.9	8%

				Earnings Growth
PL	O	Orange Polska SA WSE:OPL	Average P/E: 22.5 12.8	35%
US		Verizon Communications Inc NYSE:VZ	18.6	84%
US		AT&T Inc NYSE:T	18.8	18%
DE		Deutsche Telekom AG XETRA:DTE	24.3	-35%
JP		Nippon Telegraph and Telephone Corp TSE:9432	11.1	1%
CN		China Telecom Corp Ltd SSE:601728	15.5	24%
SA		Saudi Telecom Company SJSC SAU:7010	13.7	18%
SG		Singapore Telecommunications Ltd SGX:Z74	63.5	336%
CH		Swisscom AG SIX:SCMN	15.6	-5%
TW		Chunghwa Telecom Co Ltd TWSE:2412	26.1	10%
AU		Telstra Corporation Ltd ASX:TLS	27.5	61%

				EBITDA Growth
PL	O	Orange Polska SA WSE:OPL	Average EV/EBITDA: 8.9 4.2	1%
US		Verizon Communications Inc NYSE:VZ	6.2	10%
US		AT&T Inc NYSE:T	6.5	10%
DE		Deutsche Telekom AG XETRA:DTE	5.3	9%
JP		Nippon Telegraph and Telephone Corp TSE:9432	5.2	-1%
CN		China Telecom Corp Ltd SSE:601728	11.4	228%
SA		Saudi Telecom Company SJSC SAU:7010	7.9	18%
SG		Singapore Telecommunications Ltd SGX:Z74	16.3	21%
CH		Swisscom AG SIX:SCMN	7.1	16%
TW		Chunghwa Telecom Co Ltd TWSE:2412	10.8	6%
AU		Telstra Corporation Ltd ASX:TLS	16.7	166%

				EBIT Growth
PL	O	Orange Polska SA WSE:OPL	Average EV/EBIT: 16.5 13.3	34%
US		Verizon Communications Inc NYSE:VZ	9.8	12%
US		AT&T Inc NYSE:T	11.7	9%
DE		Deutsche Telekom AG XETRA:DTE	10.6	31%
JP		Nippon Telegraph and Telephone Corp TSE:9432	9.4	N/A
CN		China Telecom Corp Ltd SSE:601728	11.4	16%
SA		Saudi Telecom Company SJSC SAU:7010	12.1	22%
SG		Singapore Telecommunications Ltd SGX:Z74	50.8	38%
CH		Swisscom AG SIX:SCMN	15.2	1%
TW		Chunghwa Telecom Co Ltd TWSE:2412	20	8%
AU		Telstra Corporation Ltd ASX:TLS	16.7	32%

US		Fubotv Inc NYSE:FUBO	Media
US		Bank of America Corp NYSE:BAC	Banking
US		Palantir Technologies Inc NYSE:PLTR	Technology
US	C	C3.ai Inc NYSE:AI	Technology
US		Uber Technologies Inc NYSE:UBER	Road & Rail
CN		NIO Inc NYSE:NIO	Automobiles
US		Fluor Corp NYSE:FLR	Construction
US		Jacobs Engineering Group Inc NYSE:J	Professional Services
US		TopBuild Corp NYSE:BLD	Consumer products
US		Abbott Laboratories NYSE:ABT	Health Care
US		Chevron Corp NYSE:CVX	Energy
US		Occidental Petroleum Corp NYSE:OXY	Energy
US		Matrix Service Co NASDAQ:MTRX	Construction
US		Automatic Data Processing Inc NASDAQ:ADP	Technology
US		Qualcomm Inc NASDAQ:QCOM	Semiconductors
US		Ambarella Inc NASDAQ:AMBA	Semiconductors

Orange Polska SA
WSE:OPL

Relative Value

Valuation Multiples

Multiples Across Competitors

OPL Competitors Multiples
Orange Polska SA Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	7.58 8.92
Price Target

Orange Polska SA WSE:OPL

Relative Value

Valuation Multiples

Multiples Across Competitors

OPL Competitors Multiples Orange Polska SA Competitors

See Also

Company

Help

Tools

Stocks

Orange Polska SA
WSE:OPL

OPL Competitors Multiples
Orange Polska SA Competitors