China Tower Corp Ltd Relative Valuation - China Tower Corp Ltd

Watchlist Manager

Watchlist

Price: 11.02 HKD 0.36%

Market Cap: HK$192.6B

Relative Value

The Relative Value of one China Tower Corp Ltd stock under the Base Case scenario is 12.79 HKD. Compared to the current market price of 11.02 HKD, China Tower Corp Ltd is Undervalued by 14%.

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?

Relative Value

Base Case

Undervaluation 14%

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
CN	China Tower Corp Ltd HKEX:788	194B HKD	1.8	15.6	13.5	13.5
US	Verizon Communications Inc NYSE:VZ	196.6B USD	1.4	11.4	6.6	10.6
US	AT&T Inc NYSE:T	189.4B USD	1.5	8.6	6.5	11.9
DE	Deutsche Telekom AG XETRA:DTE	140.8B EUR	1.2	11.7	5	9.5
JP	Nippon Telegraph and Telephone Corp TSE:9432	12.9T JPY	0.9	12.4	5.4	10.6
CN	China Telecom Corp Ltd SSE:601728	518.8B CNY	1	15.2	14.8	14.8
SG	Singapore Telecommunications Ltd SGX:Z74	79.6B SGD	5.7	13	23	60.1
SA	Saudi Telecom Company SJSC SAU:7010	189.1B SAR	2.4	7.6	7.7	13.5
FR	Orange SA PAR:ORA	42.4B EUR	1.1	44.9	5.5	15.3
CH	Swisscom AG SIX:SCMN	33B CHF	2.4	26.5	8.1	27.1
AU	Telstra Corporation Ltd ASX:TLS	56.4B AUD	2.4	25.9	18.5	18.5

			Revenue Growth	P/S to Growth
CN	China Tower Corp Ltd HKEX:788	Average P/S: 2 1.8	3%	0.6
US	Verizon Communications Inc NYSE:VZ	1.4	2%	0.7
US	AT&T Inc NYSE:T	1.5	2%	0.8
DE	Deutsche Telekom AG XETRA:DTE	1.2	3%	0.4
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	5.7	3%	1.9
SA	Saudi Telecom Company SJSC SAU:7010	2.4	5%	0.5
FR	Orange SA PAR:ORA	1.1	1%	1.1
CH	Swisscom AG SIX:SCMN	2.4	11%	0.2
AU	Telstra Corporation Ltd ASX:TLS	2.4	3%	0.8

			Earnings Growth	PEG
CN	China Tower Corp Ltd HKEX:788	Average P/E: 17.5 15.6	19%	0.8
US	Verizon Communications Inc NYSE:VZ	11.4	10%	1.1
US	AT&T Inc NYSE:T	8.6	-4%	N/A
DE	Deutsche Telekom AG XETRA:DTE	11.7	3%	3.9
JP	Nippon Telegraph and Telephone Corp TSE:9432	12.4	8%	1.5
CN	China Telecom Corp Ltd SSE:601728	15.2	5%	3
SG	Singapore Telecommunications Ltd SGX:Z74	13	0%	N/A
SA	Saudi Telecom Company SJSC SAU:7010	7.6	-14%	N/A
FR	Orange SA PAR:ORA	44.9	16%	2.8
CH	Swisscom AG SIX:SCMN	26.5	-1%	N/A
AU	Telstra Corporation Ltd ASX:TLS	25.9	7%	3.7

			EBITDA Growth	EV/EBITDA to Growth
CN	China Tower Corp Ltd HKEX:788	Average EV/EBITDA: 10.4 13.5	2%	6.7
US	Verizon Communications Inc NYSE:VZ	6.6	5%	1.3
US	AT&T Inc NYSE:T	6.5	4%	1.6
DE	Deutsche Telekom AG XETRA:DTE	5	1%	5
JP	Nippon Telegraph and Telephone Corp TSE:9432	5.4	2%	2.7
CN	China Telecom Corp Ltd SSE:601728	14.8	57%	0.3
SG	Singapore Telecommunications Ltd SGX:Z74	23	7%	3.3
SA	Saudi Telecom Company SJSC SAU:7010	7.7	4%	1.9
FR	Orange SA PAR:ORA	5.5	-1%	N/A
CH	Swisscom AG SIX:SCMN	8.1	13%	0.6
AU	Telstra Corporation Ltd ASX:TLS	18.5	36%	0.5

			EBIT Growth	EV/EBIT to Growth
CN	China Tower Corp Ltd HKEX:788	Average EV/EBIT: 18.7 13.5	18%	0.7
US	Verizon Communications Inc NYSE:VZ	10.6	7%	1.5
US	AT&T Inc NYSE:T	11.9	6%	2
DE	Deutsche Telekom AG XETRA:DTE	9.5	8%	1.2
JP	Nippon Telegraph and Telephone Corp TSE:9432	10.6	N/A	N/A
CN	China Telecom Corp Ltd SSE:601728	14.8	7%	2.1
SG	Singapore Telecommunications Ltd SGX:Z74	60.1	12%	5
SA	Saudi Telecom Company SJSC SAU:7010	13.5	5%	2.7
FR	Orange SA PAR:ORA	15.3	3%	5.1
CH	Swisscom AG SIX:SCMN	27.1	2%	13.6
AU	Telstra Corporation Ltd ASX:TLS	18.5	6%	3.1

China Tower Corp Ltd
HKEX:788

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
China Tower Corp Ltd Competitors

See Also

Company

Help

Tools

Stocks

China Tower Corp Ltd HKEX:788

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples China Tower Corp Ltd Competitors

See Also

Company

Help

Tools

Stocks

China Tower Corp Ltd
HKEX:788

Competitors Multiples
China Tower Corp Ltd Competitors