Chorus Ltd
ASX:CNU

Watchlist Manager
Chorus Ltd Logo
Chorus Ltd
ASX:CNU
Watchlist
Price: 8.05 AUD 0.5% Market Closed
Market Cap: 3.5B AUD

Relative Value

The Relative Value of one CNU stock under the Base Case scenario is hidden AUD. Compared to the current market price of 8.05 AUD, Chorus Ltd is hidden .

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.

CNU Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
18
Median 3Y
3.7
Median 5Y
3.5
Industry
1.5
Forward
3.9
vs History
4
vs Industry
3
Median 3Y
123.5
Median 5Y
63.1
Industry
16.9
Forward
63.9
vs History
4
vs Industry
33
Median 3Y
7.1
Median 5Y
6.5
Industry
6.6
vs History
31
vs Industry
36
Median 3Y
14.2
Median 5Y
14
Industry
15.3
vs History
4
vs Industry
10
Median 3Y
4.1
Median 5Y
3.6
Industry
2.1
vs History
4
vs Industry
12
Median 3Y
6.8
Median 5Y
6.6
Industry
2.1
Forward
7.4
vs History
4
vs Industry
18
Median 3Y
9.5
Median 5Y
9.2
Industry
4.1
vs History
4
vs Industry
6
Median 3Y
29.6
Median 5Y
27.7
Industry
8.3
Forward
10.6
vs History
4
vs Industry
10
Median 3Y
29.6
Median 5Y
27.7
Industry
13.1
Forward
26.8
vs History
4
vs Industry
19
Median 3Y
12.8
Median 5Y
12.4
Industry
8.7
vs History
52
vs Industry
5
Median 3Y
110.6
Median 5Y
109.2
Industry
16
vs History
4
vs Industry
39
Median 3Y
1.2
Median 5Y
1.2
Industry
1.2

Multiples Across Competitors

CNU Competitors Multiples
Chorus Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NZ
Chorus Ltd
ASX:CNU
4.1B AUD 4 1 026.1 33.4 33.4
US
AST SpaceMobile Inc
NASDAQ:ASTS
35.3B USD 1 904.7 -116.2 -144.2 -122
US
EchoStar Corp
NASDAQ:SATS
34.5B USD 2.3 -2.7 40.1 -99.9
US
Lumen Technologies Inc
NYSE:LUMN
8.1B USD 0.6 -4.9 7.8 137
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
127.7T IDR 80.2 109.5 453 453
US
Globalstar Inc
AMEX:GSAT
7.6B USD 29.2 -155.1 77.5 766.9
UK
Liberty Global PLC
NASDAQ:LBTYA
3.6B USD 1 -1.8 63.4 -102.3
BM
Liberty Global Ltd
F:3O41
3B EUR 1 -1.8 62.9 -101.4
MY
TIME dotCom Bhd
KLSE:TIMECOM
10.4B MYR 5.9 23.6 18 18
JP
U-Next Holdings Co Ltd
OTC:USNNF
2.5B USD 1 21.6 5.8 7
JP
Usen Next Holdings Co Ltd
TSE:9418
365.4B JPY 0.9 19.9 5.3 6.4
P/E Multiple
Earnings Growth PEG
NZ
Chorus Ltd
ASX:CNU
Average P/E: 240.1
1 026.1
199%
5.2
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -116.2 N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -2.7 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -4.9 N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
109.5
N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
Negative Multiple: -155.1 N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -1.8 N/A N/A
BM
Liberty Global Ltd
F:3O41
Negative Multiple: -1.8 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
23.6
13%
1.8
JP
U-Next Holdings Co Ltd
OTC:USNNF
21.6
10%
2.2
JP
Usen Next Holdings Co Ltd
TSE:9418
19.9
10%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NZ
Chorus Ltd
ASX:CNU
Average EV/EBITDA: 76.7
33.4
52%
0.6
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -144.2 N/A N/A
US
EchoStar Corp
NASDAQ:SATS
40.1
7%
5.7
US
Lumen Technologies Inc
NYSE:LUMN
7.8
1%
7.8
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
453
N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
77.5
29%
2.7
UK
Liberty Global PLC
NASDAQ:LBTYA
63.4
10%
6.3
BM
Liberty Global Ltd
F:3O41
62.9
10%
6.3
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
18
21%
0.9
JP
U-Next Holdings Co Ltd
OTC:USNNF
5.8
-9%
N/A
JP
Usen Next Holdings Co Ltd
TSE:9418
5.3
-9%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NZ
Chorus Ltd
ASX:CNU
Average EV/EBIT: 203.1
33.4
19%
1.8
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -122 N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -99.9 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
137
11%
12.5
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
453
N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
766.9
N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -102.3 N/A N/A
BM
Liberty Global Ltd
F:3O41
Negative Multiple: -101.4 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
18
9%
2
JP
U-Next Holdings Co Ltd
OTC:USNNF
7
N/A N/A
JP
Usen Next Holdings Co Ltd
TSE:9418
6.4
N/A N/A