Turkcell Iletisim Hizmetleri AS
IST:TCELL.E

Watchlist Manager
Turkcell Iletisim Hizmetleri AS Logo
Turkcell Iletisim Hizmetleri AS
IST:TCELL.E
Watchlist
Price: 88.15 TRY -1.89% Market Closed
Market Cap: 193.9B TRY

Relative Value

The Relative Value of one TCELL.E stock under the Base Case scenario is 241.77 TRY. Compared to the current market price of 88.15 TRY, Turkcell Iletisim Hizmetleri AS is Undervalued by 64%.

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
241.77 TRY
Undervaluation 64%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
51
Median 3Y
1.2
Median 5Y
1.1
Industry
1.4
Forward
0.9
vs History
55
vs Industry
50
Median 3Y
8.2
Median 5Y
7.5
Industry
17
Forward
6.9
vs History
28
vs Industry
51
Median 3Y
3.4
Median 5Y
2.3
Industry
6.5
vs History
23
vs Industry
27
Median 3Y
5.1
Median 5Y
5.4
Industry
15.7
vs History
98
vs Industry
60
Median 3Y
1.6
Median 5Y
1.5
Industry
2
vs History
84
vs Industry
64
Median 3Y
1.4
Median 5Y
1.3
Industry
2
Forward
0.9
vs History
85
vs Industry
37
Median 3Y
5.1
Median 5Y
4.6
Industry
4
vs History
80
vs Industry
65
Median 3Y
3.4
Median 5Y
3
Industry
8
Forward
2
vs History
57
vs Industry
49
Median 3Y
7.7
Median 5Y
6.5
Industry
13.8
Forward
4.9
vs History
42
vs Industry
62
Median 3Y
3.6
Median 5Y
2.9
Industry
8.7
vs History
4
vs Industry
34
Median 3Y
5.7
Median 5Y
5.6
Industry
15.4
vs History
98
vs Industry
62
Median 3Y
1.1
Median 5Y
1.1
Industry
1.2

Multiples Across Competitors

TCELL.E Competitors Multiples
Turkcell Iletisim Hizmetleri AS Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TR
Turkcell Iletisim Hizmetleri AS
IST:TCELL.E
195.2B TRY 0.9 7.3 2.4 6.2
US
T-Mobile US Inc
NASDAQ:TMUS
258.2B USD 3.1 21.7 10.7 17.9
ZA
Vodacom Group Ltd
JSE:VOD
252.1B Zac 0 0 0 0
ZA
MTN Group Ltd
JSE:MTN
232B Zac 0 0 0 0
CN
China Mobile Ltd
SSE:600941
1.5T CNY 1.5 10.9 8.3 8.3
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11T INR 6.4 32.9 13.1 25.6
JP
SoftBank Group Corp
TSE:9984
12.9T JPY 1.8 11.4 14.2 31
JP
SoftBank Corp
TSE:9434
10.3T JPY 1.6 19.9 7.6 13.3
JP
KDDI Corp
TSE:9433
9.6T JPY 1.6 14 6.4 10.5
MX
America Movil SAB de CV
BMV:AMXB
988.2B MXN 1.1 29.5 4.3 8.4
UK
Vodafone Group PLC
LSE:VOD
19.8B GBP 0.6 -5.6 262.9 813.3
P/E Multiple
Earnings Growth PEG
TR
Turkcell Iletisim Hizmetleri AS
IST:TCELL.E
Average P/E: 18.4
7.3
51%
0.1
US
T-Mobile US Inc
NASDAQ:TMUS
21.7
15%
1.4
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available N/A N/A
CN
China Mobile Ltd
SSE:600941
10.9
6%
1.8
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
32.9
17%
1.9
JP
SoftBank Group Corp
TSE:9984
11.4
-51%
N/A
JP
SoftBank Corp
TSE:9434
19.9
N/A N/A
JP
KDDI Corp
TSE:9433
14
10%
1.4
MX
America Movil SAB de CV
BMV:AMXB
29.5
65%
0.5
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -5.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TR
Turkcell Iletisim Hizmetleri AS
IST:TCELL.E
Average EV/EBITDA: 36.6
2.4
30%
0.1
US
T-Mobile US Inc
NASDAQ:TMUS
10.7
9%
1.2
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
17%
N/A
CN
China Mobile Ltd
SSE:600941
8.3
35%
0.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
13.1
17%
0.8
JP
SoftBank Group Corp
TSE:9984
14.2
13%
1.1
JP
SoftBank Corp
TSE:9434
7.6
4%
1.9
JP
KDDI Corp
TSE:9433
6.4
4%
1.6
MX
America Movil SAB de CV
BMV:AMXB
4.3
6%
0.7
UK
Vodafone Group PLC
LSE:VOD
262.9
-2%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TR
Turkcell Iletisim Hizmetleri AS
IST:TCELL.E
Average EV/EBIT: 103.8
6.2
49%
0.1
US
T-Mobile US Inc
NASDAQ:TMUS
17.9
12%
1.5
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
11%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
27%
N/A
CN
China Mobile Ltd
SSE:600941
8.3
6%
1.4
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
25.6
25%
1
JP
SoftBank Group Corp
TSE:9984
31
18%
1.7
JP
SoftBank Corp
TSE:9434
13.3
N/A N/A
JP
KDDI Corp
TSE:9433
10.5
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.4
7%
1.2
UK
Vodafone Group PLC
LSE:VOD
813.3
7%
116.2