TUA Relative Valuation - Tuas Ltd

Watchlist Manager

Watchlist

Price: 6.15 AUD 1.15% Market Closed

Market Cap: AU$3.4B

Relative Value

The Relative Value of one TUA stock under the Base Case scenario is 0.85 AUD. Compared to the current market price of 6.15 AUD, Tuas Ltd is Overvalued by 86%.

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?

TUA Relative Value

Base Case

Overvaluation 86%

Relative Value

Price

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	Tuas Ltd ASX:TUA	3.4B AUD	22.3	488.9	306.8	306.8
US	Verizon Communications Inc NYSE:VZ	210.8B USD	1.5	12.3	6.5	10.2
US	AT&T Inc NYSE:T	199.2B USD	1.6	9.1	6.7	12.3
DE	Deutsche Telekom AG XETRA:DTE	153.8B EUR	1.3	16	5.3	10.1
JP	Nippon Telegraph and Telephone Corp TSE:9432	13.1T JPY	0.9	12.2	5.4	10.6
CN	China Telecom Corp Ltd SSE:601728	549B CNY	1	15.9	15.4	15.4
SG	Singapore Telecommunications Ltd SGX:Z74	85B SGD	6	13.7	24.3	63.4
FR	Orange SA PAR:ORA	45.5B EUR	1.1	48	5.8	16
SA	Saudi Telecom Company SJSC SAU:7010	189.1B SAR	2.4	12.8	7.6	12.9
CH	Swisscom AG SIX:SCMN	36.2B CHF	2.4	28.5	7.4	25.1
AU	Telstra Corporation Ltd ASX:TLS	59.5B AUD	2.6	26.3	20	20

			Revenue Growth	P/S to Growth
AU	Tuas Ltd ASX:TUA	Average P/S: 3.9 22.3	15%	1.5
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	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	Telstra Corporation Ltd ASX:TLS	2.6	3%	0.9

			Earnings Growth	PEG
AU	Tuas Ltd ASX:TUA	Average P/E: 62.2 488.9	80%	6.1
US	Verizon Communications Inc NYSE:VZ	12.3	14%	0.9
US	AT&T Inc NYSE:T	9.1	-2%	N/A
DE	Deutsche Telekom AG XETRA:DTE	16	12%	1.3
JP	Nippon Telegraph and Telephone Corp TSE:9432	12.2	7%	1.7
CN	China Telecom Corp Ltd SSE:601728	15.9	5%	3.2
SG	Singapore Telecommunications Ltd SGX:Z74	13.7	0%	N/A
FR	Orange SA PAR:ORA	48	15%	3.2
SA	Saudi Telecom Company SJSC SAU:7010	12.8	3%	4.3
CH	Swisscom AG SIX:SCMN	28.5	8%	3.6
AU	Telstra Corporation Ltd ASX:TLS	26.3	7%	3.8

			EBITDA Growth	EV/EBITDA to Growth
AU	Tuas Ltd ASX:TUA	Average EV/EBITDA: 37.4 306.8	115%	2.7
US	Verizon Communications Inc NYSE:VZ	6.5	4%	1.6
US	AT&T Inc NYSE:T	6.7	5%	1.3
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	15.4	57%	0.3
SG	Singapore Telecommunications Ltd SGX:Z74	24.3	6%	4
FR	Orange SA PAR:ORA	5.8	0%	N/A
SA	Saudi Telecom Company SJSC SAU:7010	7.6	5%	1.5
CH	Swisscom AG SIX:SCMN	7.4	0%	N/A
AU	Telstra Corporation Ltd ASX:TLS	20	36%	0.6

			EBIT Growth	EV/EBIT to Growth
AU	Tuas Ltd ASX:TUA	Average EV/EBIT: 45.7 306.8	56%	5.5
US	Verizon Communications Inc NYSE:VZ	10.2	5%	2
US	AT&T Inc NYSE:T	12.3	9%	1.4
DE	Deutsche Telekom AG XETRA:DTE	10.1	7%	1.4
JP	Nippon Telegraph and Telephone Corp TSE:9432	10.6	N/A	N/A
CN	China Telecom Corp Ltd SSE:601728	15.4	5%	3.1
SG	Singapore Telecommunications Ltd SGX:Z74	63.4	12%	5.3
FR	Orange SA PAR:ORA	16	3%	5.3
SA	Saudi Telecom Company SJSC SAU:7010	12.9	6%	2.1
CH	Swisscom AG SIX:SCMN	25.1	5%	5
AU	Telstra Corporation Ltd ASX:TLS	20	6%	3.3

Tuas Ltd
ASX:TUA

Relative Value

Valuation Multiples

Multiples Across Competitors

TUA Competitors Multiples
Tuas Ltd Competitors

See Also

Company

Help

Tools

Stocks

Tuas Ltd ASX:TUA

Relative Value

Valuation Multiples

Multiples Across Competitors

TUA Competitors Multiples Tuas Ltd Competitors

See Also

Company

Help

Tools

Stocks

Tuas Ltd
ASX:TUA

TUA Competitors Multiples
Tuas Ltd Competitors