United States Cellular Corp
F:US7

Watchlist Manager
United States Cellular Corp Logo
United States Cellular Corp
F:US7
Watchlist
Price: 45 EUR 2.74% Market Closed
Market Cap: 3.9B EUR

Relative Value

The Relative Value of one US7 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 45 EUR, United States Cellular Corp 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.

US7 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
40
Median 3Y
0.7
Median 5Y
0.5
Industry
1.5
Forward
0.2
vs History
vs Industry
6
Median 3Y
-21.1
Median 5Y
10.6
Industry
16.7
Forward
11.7
vs History
98
vs Industry
33
Median 3Y
3
Median 5Y
2.2
Industry
6.4
vs History
47
vs Industry
8
Median 3Y
13.7
Median 5Y
4.4
Industry
15.7
vs History
98
vs Industry
53
Median 3Y
0.6
Median 5Y
0.4
Industry
2.1
vs History
90
vs Industry
39
Median 3Y
1.4
Median 5Y
1.1
Industry
2
Forward
0.9
vs History
90
vs Industry
43
Median 3Y
2.5
Median 5Y
2.1
Industry
4
vs History
90
vs Industry
27
Median 3Y
6.8
Median 5Y
5.5
Industry
8.1
Forward
3.7
vs History
66
vs Industry
4
Median 3Y
45.4
Median 5Y
32.7
Industry
13.1
Forward
25.6
vs History
90
vs Industry
32
Median 3Y
6.2
Median 5Y
5.6
Industry
8.7
vs History
47
vs Industry
17
Median 3Y
18.2
Median 5Y
-3.4
Industry
15.8
vs History
98
vs Industry
56
Median 3Y
0.5
Median 5Y
0.5
Industry
1.2

Multiples Across Competitors

US7 Competitors Multiples
United States Cellular Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
United States Cellular Corp
F:US7
818.9m EUR 0.2 -21 4.4 26.1
ZA
MTN Group Ltd
JSE:MTN
304B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
266.1B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
224.8B USD 2.6 18.9 9.4 15.6
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.3 9.6 9.5 9.5
JP
SoftBank Group Corp
TSE:9984
25.4T JPY 3.4 14.6 23.3 51.3
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
12T INR 6.2 31.1 12.1 22.1
JP
KDDI Corp
TSE:9433
10.9T JPY 1.8 16.1 7.2 11.7
JP
SoftBank Corp
TSE:9434
10.3T JPY 1.5 19.1 8.5 15.2
MX
America Movil SAB de CV
BMV:AMXB
1.1T MXN 1.2 16.6 4.5 8.8
UK
Vodafone Group PLC
LSE:VOD
24.3B GBP 0.7 -6.3 174.2 620.5
P/E Multiple
Earnings Growth PEG
US
United States Cellular Corp
F:US7
Average P/E: 18
Negative Multiple: -21
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
19%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
18.9
14%
1.4
CN
China Mobile Ltd
SSE:600941
9.6
5%
1.9
JP
SoftBank Group Corp
TSE:9984
14.6
-16%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
31.1
17%
1.8
JP
KDDI Corp
TSE:9433
16.1
11%
1.5
JP
SoftBank Corp
TSE:9434
19.1
7%
2.7
MX
America Movil SAB de CV
BMV:AMXB
16.6
-34%
N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.3 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
United States Cellular Corp
F:US7
Average EV/EBITDA: 28.1
4.4
3%
1.5
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
23%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
11%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
9.4
10%
0.9
CN
China Mobile Ltd
SSE:600941
9.5
33%
0.3
JP
SoftBank Group Corp
TSE:9984
23.3
20%
1.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
12.1
19%
0.6
JP
KDDI Corp
TSE:9433
7.2
4%
1.8
JP
SoftBank Corp
TSE:9434
8.5
5%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.5
7%
0.6
UK
Vodafone Group PLC
LSE:VOD
174.2
-5%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
United States Cellular Corp
F:US7
Average EV/EBIT: 86.8
26.1
-29%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
37%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
15%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
15.6
11%
1.4
CN
China Mobile Ltd
SSE:600941
9.5
6%
1.6
JP
SoftBank Group Corp
TSE:9984
51.3
18%
2.9
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
22.1
28%
0.8
JP
KDDI Corp
TSE:9433
11.7
N/A N/A
JP
SoftBank Corp
TSE:9434
15.2
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.8
8%
1.1
UK
Vodafone Group PLC
LSE:VOD
620.5
2%
310.2