TPG Telecom Ltd
ASX:TPG

Watchlist Manager
TPG Telecom Ltd Logo
TPG Telecom Ltd
ASX:TPG
Watchlist
Price: 4.52 AUD 2.26% Market Closed
Market Cap: 8.4B AUD
Have any thoughts about
TPG Telecom Ltd?
Write Note

Relative Value

The Relative Value of one TPG stock under the Base Case scenario is 13.73 AUD. Compared to the current market price of 4.52 AUD, TPG Telecom Ltd is Undervalued by 67%.

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.

TPG Relative Value
Base Case
13.73 AUD
Undervaluation 67%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
42
Median 3Y
1.7
Median 5Y
1.5
Industry
1.4
Forward
1.5
vs History
vs Industry
3
Median 3Y
47.3
Median 5Y
19.9
Industry
16.1
Forward
27.3
vs History
58
vs Industry
39
Median 3Y
6.7
Median 5Y
5.8
Industry
6.4
vs History
14
vs Industry
1
Median 3Y
18.9
Median 5Y
-15.9
Industry
16.4
vs History
73
vs Industry
70
Median 3Y
0.8
Median 5Y
0.8
Industry
1.9
vs History
44
vs Industry
31
Median 3Y
2.7
Median 5Y
2.6
Industry
2
Forward
2.6
vs History
55
vs Industry
33
Median 3Y
4.9
Median 5Y
4.7
Industry
4
vs History
49
vs Industry
6
Median 3Y
38.6
Median 5Y
31.2
Industry
8.2
Forward
7.3
vs History
49
vs Industry
8
Median 3Y
38.6
Median 5Y
31.2
Industry
13.1
Forward
25.9
vs History
58
vs Industry
31
Median 3Y
10.1
Median 5Y
9.1
Industry
8.6
vs History
58
vs Industry
5
Median 3Y
54.5
Median 5Y
23.3
Industry
15.3
vs History
46
vs Industry
62
Median 3Y
0.8
Median 5Y
0.8
Industry
1.2

Multiples Across Competitors

TPG Competitors Multiples
TPG Telecom 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
AU
TPG Telecom Ltd
ASX:TPG
8.4B AUD 1.5 -78.5 31.2 31.2
US
AT&T Inc
NYSE:T
190.7B USD 1.6 17.7 6.8 12.7
US
Verizon Communications Inc
NYSE:VZ
183.4B USD 1.4 10.5 6.1 9.5
DE
Deutsche Telekom AG
XETRA:DTE
165.1B EUR 1.4 14.7 5.8 11.5
CN
China Telecom Corp Ltd
SSE:601728
715.6B CNY 1.4 21.9 16.9 16.9
JP
Nippon Telegraph and Telephone Corp
TSE:9432
12.3T JPY 0.9 11 4.9 9.2
SA
Saudi Telecom Company SJSC
SAU:7010
189B SAR 2 11.3 7 10
SG
Singapore Telecommunications Ltd
SGX:Z74
54.8B SGD 3.9 -499 16.8 48.1
HK
China Unicom Hong Kong Ltd
HKEX:762
282.4B HKD 0.7 13.1 12.9 12.9
FR
Orange SA
PAR:ORA
31.4B EUR 0.8 14.5 4 9.1
CH
Swisscom AG
SIX:SCMN
27.4B CHF 2.5 17.8 9 18.9