Turkcell Iletisim Hizmetleri AS
IST:TCELL.E

Watchlist Manager
Turkcell Iletisim Hizmetleri AS Logo
Turkcell Iletisim Hizmetleri AS
IST:TCELL.E
Watchlist
Price: 101.2 TRY -0.49% Market Closed
Market Cap: 222.6B TRY

Relative Value

The Relative Value of one TCELL.E stock under the Base Case scenario is 245.9 TRY. Compared to the current market price of 101.2 TRY, Turkcell Iletisim Hizmetleri AS is Undervalued by 59%.

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.

TCELL.E Relative Value
Base Case
245.9 TRY
Undervaluation 59%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
51
Median 3Y
1.2
Median 5Y
1.1
Industry
1.5
Forward
0.9
vs History
23
vs Industry
50
Median 3Y
8.6
Median 5Y
7.9
Industry
17.1
Forward
10.3
vs History
31
vs Industry
51
Median 3Y
3.3
Median 5Y
2.9
Industry
6.4
vs History
41
vs Industry
27
Median 3Y
6.4
Median 5Y
6.4
Industry
16.1
vs History
82
vs Industry
60
Median 3Y
1.3
Median 5Y
1.5
Industry
2.1
vs History
66
vs Industry
64
Median 3Y
1.2
Median 5Y
1.3
Industry
2.1
Forward
0.9
vs History
68
vs Industry
37
Median 3Y
4.9
Median 5Y
4.6
Industry
4.1
vs History
55
vs Industry
65
Median 3Y
2.9
Median 5Y
3
Industry
8.1
Forward
2.2
vs History
20
vs Industry
49
Median 3Y
10.1
Median 5Y
6.9
Industry
13.1
Forward
5.3
vs History
44
vs Industry
62
Median 3Y
3.6
Median 5Y
3
Industry
8.6
vs History
9
vs Industry
34
Median 3Y
10.2
Median 5Y
6.4
Industry
15.1
vs History
87
vs Industry
62
Median 3Y
1
Median 5Y
1.1
Industry
1.2

Multiples Across Competitors

TCELL.E Competitors Multiples
Turkcell Iletisim Hizmetleri AS Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TR
Turkcell Iletisim Hizmetleri AS
IST:TCELL.E
222.3B TRY 1.2 9.1 3 10.8
ZA
MTN Group Ltd
JSE:MTN
287.3B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
257B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
218.2B USD 2.5 18.4 9.2 15.3
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.4 9.9 9.8 9.8
JP
SoftBank Group Corp
TSE:9984
24.5T JPY 3.3 14.2 22.8 50.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.7T INR 6 30.4 11.8 21.6
JP
KDDI Corp
TSE:9433
10.7T JPY 1.8 15.8 7 11.5
JP
SoftBank Corp
TSE:9434
10.3T JPY 1.5 19 8.5 15.2
MX
America Movil SAB de CV
BMV:AMXB
1.2T MXN 1.2 17.2 4.6 9
UK
Vodafone Group PLC
LSE:VOD
23.6B GBP 0.7 -6.1 174.5 621.5
P/E Multiple
Earnings Growth PEG
TR
Turkcell Iletisim Hizmetleri AS
IST:TCELL.E
Average P/E: 16.7
9.1
28%
0.3
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
18.4
15%
1.2
CN
China Mobile Ltd
SSE:600941
9.9
5%
2
JP
SoftBank Group Corp
TSE:9984
14.2
-16%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
30.4
17%
1.8
JP
KDDI Corp
TSE:9433
15.8
11%
1.4
JP
SoftBank Corp
TSE:9434
19
8%
2.4
MX
America Movil SAB de CV
BMV:AMXB
17.2
-34%
N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TR
Turkcell Iletisim Hizmetleri AS
IST:TCELL.E
Average EV/EBITDA: 27.9
3
31%
0.1
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
9.2
10%
0.9
CN
China Mobile Ltd
SSE:600941
9.8
33%
0.3
JP
SoftBank Group Corp
TSE:9984
22.8
20%
1.1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.8
18%
0.7
JP
KDDI Corp
TSE:9433
7
4%
1.8
JP
SoftBank Corp
TSE:9434
8.5
5%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.6
7%
0.7
UK
Vodafone Group PLC
LSE:VOD
174.5
-6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TR
Turkcell Iletisim Hizmetleri AS
IST:TCELL.E
Average EV/EBIT: 85
10.8
49%
0.2
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
15.3
12%
1.3
CN
China Mobile Ltd
SSE:600941
9.8
6%
1.6
JP
SoftBank Group Corp
TSE:9984
50.2
18%
2.8
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
21.6
27%
0.8
JP
KDDI Corp
TSE:9433
11.5
N/A N/A
JP
SoftBank Corp
TSE:9434
15.2
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
9
9%
1
UK
Vodafone Group PLC
LSE:VOD
621.5
1%
621.5