BX7 Relative Valuation - Proximus NV

Watchlist Manager

Watchlist

Price: 7.015 EUR Market Closed

Market Cap: €2.3B

Relative Value

The Relative Value of one BX7 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 7.015 EUR, Proximus NV 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?

BX7 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
BE		Proximus NV F:BX7	2.3B EUR	0.4	4.9	8.6	8.6
US		Verizon Communications Inc NYSE:VZ	208.8B USD	1.5	12.2	6.5	10.2
US		AT&T Inc NYSE:T	193.6B USD	1.5	8.9	6.6	12.1
DE		Deutsche Telekom AG XETRA:DTE	156.8B EUR	1.3	16.3	5.4	10.2
JP		Nippon Telegraph and Telephone Corp TSE:9432	13T JPY	0.9	12.1	5.4	10.5
CN		China Telecom Corp Ltd SSE:601728	555.4B CNY	1.1	16.1	15.6	15.6
SG		Singapore Telecommunications Ltd SGX:Z74	85.2B SGD	6.1	13.8	24.3	63.5
FR		Orange SA PAR:ORA	46.4B EUR	1.2	49	5.8	16.2
SA		Saudi Telecom Company SJSC SAU:7010	189.1B SAR	2.4	12.8	7.6	12.9
CH		Swisscom AG SIX:SCMN	36.6B CHF	2.5	29.1	7.6	25.5
AU	T	Telstra Group Ltd F:5KB	36.7B EUR	2.6	27	20.5	20.5

				Revenue Growth	P/S to Growth
BE		Proximus NV F:BX7	Average P/S: 2 0.4	2%	0.2
US		Verizon Communications Inc NYSE:VZ	1.5	3%	0.5
US		AT&T Inc NYSE:T	1.5	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	1.1	3%	0.4
SG		Singapore Telecommunications Ltd SGX:Z74	6.1	3%	2
FR		Orange SA PAR:ORA	1.2	2%	0.6
SA		Saudi Telecom Company SJSC SAU:7010	2.4	5%	0.5
CH		Swisscom AG SIX:SCMN	2.5	0%	N/A
AU	T	Telstra Group Ltd F:5KB	2.6	3%	0.9

				Earnings Growth	PEG
BE		Proximus NV F:BX7	Average P/E: 18.4 4.9	-22%	N/A
US		Verizon Communications Inc NYSE:VZ	12.2	14%	0.9
US		AT&T Inc NYSE:T	8.9	-2%	N/A
DE		Deutsche Telekom AG XETRA:DTE	16.3	12%	1.4
JP		Nippon Telegraph and Telephone Corp TSE:9432	12.1	7%	1.7
CN		China Telecom Corp Ltd SSE:601728	16.1	5%	3.2
SG		Singapore Telecommunications Ltd SGX:Z74	13.8	0%	N/A
FR		Orange SA PAR:ORA	49	15%	3.3
SA		Saudi Telecom Company SJSC SAU:7010	12.8	3%	4.3
CH		Swisscom AG SIX:SCMN	29.1	8%	3.6
AU	T	Telstra Group Ltd F:5KB	27	7%	3.9

				EBITDA Growth	EV/EBITDA to Growth
BE		Proximus NV F:BX7	Average EV/EBITDA: 10.3 8.6	41%	0.2
US		Verizon Communications Inc NYSE:VZ	6.5	4%	1.6
US		AT&T Inc NYSE:T	6.6	5%	1.3
DE		Deutsche Telekom AG XETRA:DTE	5.4	-1%	N/A
JP		Nippon Telegraph and Telephone Corp TSE:9432	5.4	1%	5.4
CN		China Telecom Corp Ltd SSE:601728	15.6	57%	0.3
SG		Singapore Telecommunications Ltd SGX:Z74	24.3	6%	4.1
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	7.6	0%	N/A
AU	T	Telstra Group Ltd F:5KB	20.5	36%	0.6

				EBIT Growth	EV/EBIT to Growth
BE		Proximus NV F:BX7	Average EV/EBIT: 18.7 8.6	-1%	N/A
US		Verizon Communications Inc NYSE:VZ	10.2	5%	2
US		AT&T Inc NYSE:T	12.1	9%	1.3
DE		Deutsche Telekom AG XETRA:DTE	10.2	7%	1.5
JP		Nippon Telegraph and Telephone Corp TSE:9432	10.5	N/A	N/A
CN		China Telecom Corp Ltd SSE:601728	15.6	5%	3.1
SG		Singapore Telecommunications Ltd SGX:Z74	63.5	12%	5.3
FR		Orange SA PAR:ORA	16.2	3%	5.4
SA		Saudi Telecom Company SJSC SAU:7010	12.9	5%	2.6
CH		Swisscom AG SIX:SCMN	25.5	5%	5.1
AU	T	Telstra Group Ltd F:5KB	20.5	6%	3.4

Proximus NV
F:BX7

Relative Value

Valuation Multiples

Multiples Across Competitors

BX7 Competitors Multiples
Proximus NV Competitors

See Also

Company

Help

Tools

Stocks

Proximus NV F:BX7

Relative Value

Valuation Multiples

Multiples Across Competitors

BX7 Competitors Multiples Proximus NV Competitors

See Also

Company

Help

Tools

Stocks

Proximus NV
F:BX7

BX7 Competitors Multiples
Proximus NV Competitors