SWP Relative Valuation - Swoop Holdings Ltd

Watchlist Manager

Watchlist

Price: 0.14 AUD -3.45% Market Closed

Market Cap: AU$43.5m

	Swoop Holdings Ltd ASX:SWP	AU
F	Fast Accounting Co Ltd TSE:5588	JP
H	Hlt Global Bhd KLSE:HLT	MY
B	Bladeranger Ltd TASE:BLRN	IL
P	Pan Malaysia Holdings Bhd KLSE:PMHLDG	MY
	Singapura Finance Ltd SGX:S23	SG
	Silverlake Axis Ltd (Pre Reincorporation) SGX:5CP	MY
R	Riken Technos Corp TSE:4220	JP

Relative Value

The Relative Value of one SWP stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.14 AUD, Swoop Holdings 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.

What is Relative Valuation?

How is Relative Value calculated?

SWP Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View 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
AU		Swoop Holdings Ltd ASX:SWP	43.1m AUD	0.3	-5.5	-12.4	-12.4
US		Verizon Communications Inc NYSE:VZ	210.8B USD	1.5	12.4	6.6	10.3
US		AT&T Inc NYSE:T	199.2B USD	1.6	9.2	6.8	12.4
DE		Deutsche Telekom AG XETRA:DTE	153B EUR	1.3	16	5.3	10.1
JP		Nippon Telegraph and Telephone Corp TSE:9432	13T JPY	0.9	12	5.4	10.5
CN		China Telecom Corp Ltd SSE:601728	543.6B CNY	1	15.8	15.3	15.3
SG		Singapore Telecommunications Ltd SGX:Z74	86B SGD	6.1	13.9	24.5	64.1
FR		Orange SA PAR:ORA	45B EUR	1.1	47.5	5.7	15.9
SA		Saudi Telecom Company SJSC SAU:7010	189.1B SAR	2.4	12.8	7.6	12.9
CH		Swisscom AG SIX:SCMN	35.6B CHF	2.4	28.7	7.5	25.3
AU	T	Telstra Group Ltd F:5KB	36.5B EUR	2.6	26.8	20.4	20.4

				Revenue Growth	P/S to Growth
AU		Swoop Holdings Ltd ASX:SWP	Average P/S: 2 0.3	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	1.5	3%	0.5
US		AT&T Inc NYSE:T	1.6	3%	0.5
DE		Deutsche Telekom AG XETRA:DTE	1.3	4%	0.3
JP		Nippon Telegraph and Telephone Corp TSE:9432	0.9	3%	0.3
CN		China Telecom Corp Ltd SSE:601728	1	3%	0.3
SG		Singapore Telecommunications Ltd SGX:Z74	6.1	3%	2
FR		Orange SA PAR:ORA	1.1	2%	0.6
SA		Saudi Telecom Company SJSC SAU:7010	2.4	5%	0.5
CH		Swisscom AG SIX:SCMN	2.4	0%	N/A
AU	T	Telstra Group Ltd F:5KB	2.6	3%	0.9

				Earnings Growth	PEG
AU		Swoop Holdings Ltd ASX:SWP	Average P/E: 19.5 Negative Multiple: -5.5	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	12.4	14%	0.9
US		AT&T Inc NYSE:T	9.2	-2%	N/A
DE		Deutsche Telekom AG XETRA:DTE	16	12%	1.3
JP		Nippon Telegraph and Telephone Corp TSE:9432	12	7%	1.7
CN		China Telecom Corp Ltd SSE:601728	15.8	5%	3.2
SG		Singapore Telecommunications Ltd SGX:Z74	13.9	0%	N/A
FR		Orange SA PAR:ORA	47.5	15%	3.2
SA		Saudi Telecom Company SJSC SAU:7010	12.8	3%	4.3
CH		Swisscom AG SIX:SCMN	28.7	8%	3.6
AU	T	Telstra Group Ltd F:5KB	26.8	7%	3.8

				EBITDA Growth	EV/EBITDA to Growth
AU		Swoop Holdings Ltd ASX:SWP	Average EV/EBITDA: 10.5 Negative Multiple: -12.4	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	6.6	4%	1.6
US		AT&T Inc NYSE:T	6.8	5%	1.4
DE		Deutsche Telekom AG XETRA:DTE	5.3	-1%	N/A
JP		Nippon Telegraph and Telephone Corp TSE:9432	5.4	1%	5.4
CN		China Telecom Corp Ltd SSE:601728	15.3	57%	0.3
SG		Singapore Telecommunications Ltd SGX:Z74	24.5	6%	4.1
FR		Orange SA PAR:ORA	5.7	0%	N/A
SA		Saudi Telecom Company SJSC SAU:7010	7.6	5%	1.5
CH		Swisscom AG SIX:SCMN	7.5	0%	N/A
AU	T	Telstra Group Ltd F:5KB	20.4	36%	0.6

				EBIT Growth	EV/EBIT to Growth
AU		Swoop Holdings Ltd ASX:SWP	Average EV/EBIT: 19.7 Negative Multiple: -12.4	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	10.3	5%	2.1
US		AT&T Inc NYSE:T	12.4	9%	1.4
DE		Deutsche Telekom AG XETRA:DTE	10.1	7%	1.4
JP		Nippon Telegraph and Telephone Corp TSE:9432	10.5	N/A	N/A
CN		China Telecom Corp Ltd SSE:601728	15.3	5%	3.1
SG		Singapore Telecommunications Ltd SGX:Z74	64.1	12%	5.3
FR		Orange SA PAR:ORA	15.9	3%	5.3
SA		Saudi Telecom Company SJSC SAU:7010	12.9	6%	2.1
CH		Swisscom AG SIX:SCMN	25.3	5%	5.1
AU	T	Telstra Group Ltd F:5KB	20.4	6%	3.4

Swoop Holdings Ltd
ASX:SWP

Relative Value

Valuation Multiples

Multiples Across Competitors

SWP Competitors Multiples
Swoop Holdings Ltd Competitors

See Also

Company

Help

Tools

Stocks

Swoop Holdings Ltd ASX:SWP

Relative Value

Valuation Multiples

Multiples Across Competitors

SWP Competitors Multiples Swoop Holdings Ltd Competitors

See Also

Company

Help

Tools

Stocks

Swoop Holdings Ltd
ASX:SWP

SWP Competitors Multiples
Swoop Holdings Ltd Competitors