Desktop SA
BOVESPA:DESK3

Watchlist Manager
Desktop SA Logo
Desktop SA
BOVESPA:DESK3
Watchlist
Price: 14.91 BRL -2.93% Market Closed
Market Cap: 1.7B BRL

Relative Value

The Relative Value of one DESK3 stock under the Base Case scenario is 27.64 BRL. Compared to the current market price of 14.91 BRL, Desktop SA is Undervalued by 46%.

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.

DESK3 Relative Value
Base Case
27.64 BRL
Undervaluation 46%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
54
vs Industry
63
Median 3Y
1.5
Median 5Y
1.5
Industry
1.5
Forward
1.4
vs History
29
vs Industry
45
Median 3Y
16.4
Median 5Y
17.9
Industry
17.1
Forward
12.4
vs History
38
vs Industry
61
Median 3Y
5.3
Median 5Y
4.9
Industry
6.4
vs History
23
vs Industry
49
Median 3Y
-2.1
Median 5Y
-3
Industry
16.1
vs History
47
vs Industry
72
Median 3Y
1.1
Median 5Y
1.2
Industry
2.1
vs History
36
vs Industry
53
Median 3Y
2.2
Median 5Y
2.2
Industry
2.1
Forward
2.2
vs History
34
vs Industry
63
Median 3Y
3.5
Median 5Y
3.7
Industry
4.1
vs History
36
vs Industry
63
Median 3Y
4.6
Median 5Y
4.7
Industry
8.1
Forward
4.3
vs History
29
vs Industry
58
Median 3Y
6.7
Median 5Y
7
Industry
13.1
Forward
7.2
vs History
32
vs Industry
56
Median 3Y
7.9
Median 5Y
7.6
Industry
8.6
vs History
vs Industry
Median 3Y
-21.2
Median 5Y
-10.4
Industry
15.1
vs History
25
vs Industry
73
Median 3Y
0.8
Median 5Y
0.8
Industry
1.2

Multiples Across Competitors

DESK3 Competitors Multiples
Desktop SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BR
Desktop SA
BOVESPA:DESK3
1.7B BRL 1.5 21.6 5 8
US
AT&T Inc
NYSE:T
176.6B USD 1.4 8 6.3 11.8
US
Verizon Communications Inc
NYSE:VZ
174.1B USD 1.3 8.8 5.8 9
DE
Deutsche Telekom AG
XETRA:DTE
133.2B EUR 1.1 11 4.9 9.2
CN
China Telecom Corp Ltd
SSE:601728
625.9B CNY 1.2 18.1 17.4 17.4
JP
Nippon Telegraph and Telephone Corp
TSE:9432
12.8T JPY 0.9 13 6 12
SG
Singapore Telecommunications Ltd
SGX:Z74
76.1B SGD 5.4 12.3 21.9 57.2
SA
Saudi Telecom Company SJSC
SAU:7010
189B SAR 2.4 7.5 6.9 12
FR
Orange SA
PAR:ORA
36.4B EUR 0.9 38.4 5 14
AU
Telstra Corporation Ltd
ASX:TLS
56B AUD 2.4 25.8 18.4 18.4
CH
Swisscom AG
SIX:SCMN
28.8B CHF 2 23.1 7.3 24.7