Turkcell Iletisim Hizmetleri AS
IST:TCELL.E

Watchlist Manager
Turkcell Iletisim Hizmetleri AS Logo
Turkcell Iletisim Hizmetleri AS
IST:TCELL.E
Watchlist
Price: 93.7 TRY -1.63% Market Closed
Market Cap: 206.1B TRY

Relative Value

The Relative Value of one TCELL.E stock under the Base Case scenario is 242.22 TRY. Compared to the current market price of 93.7 TRY, Turkcell Iletisim Hizmetleri AS is Undervalued by 61%.

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
242.22 TRY
Undervaluation 61%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
69
vs Industry
51
Median 3Y
1.2
Median 5Y
1.1
Industry
1.4
Forward
0.9
vs History
42
vs Industry
50
Median 3Y
8.1
Median 5Y
7.7
Industry
17.4
Forward
7.3
vs History
23
vs Industry
51
Median 3Y
3.4
Median 5Y
2.3
Industry
6.6
vs History
22
vs Industry
27
Median 3Y
5.1
Median 5Y
5.5
Industry
16.1
vs History
95
vs Industry
60
Median 3Y
1.5
Median 5Y
1.5
Industry
2.1
vs History
80
vs Industry
64
Median 3Y
1.4
Median 5Y
1.3
Industry
2.1
Forward
0.9
vs History
84
vs Industry
37
Median 3Y
5.1
Median 5Y
4.6
Industry
4.1
vs History
76
vs Industry
65
Median 3Y
3.3
Median 5Y
3
Industry
8.2
Forward
2.2
vs History
47
vs Industry
49
Median 3Y
7.7
Median 5Y
6.6
Industry
13.9
Forward
5.2
vs History
36
vs Industry
62
Median 3Y
3.7
Median 5Y
2.9
Industry
8.7
vs History
3
vs Industry
34
Median 3Y
7.7
Median 5Y
5.6
Industry
15.7
vs History
95
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
205.9B TRY 1 7.7 2.5 6.5
ZA
Vodacom Group Ltd
JSE:VOD
270.5B Zac 0 0 0 0
ZA
MTN Group Ltd
JSE:MTN
262B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
261.1B USD 3.2 21.9 10.8 18.1
CN
China Mobile Ltd
SSE:600941
1.5T CNY 1.5 10.9 8.3 8.3
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.2T INR 6.5 33.4 13.3 25.9
JP
SoftBank Group Corp
TSE:9984
15.3T JPY 2.1 13.5 15.7 34.4
JP
SoftBank Corp
TSE:9434
10.3T JPY 1.6 19.8 7.6 13.3
JP
KDDI Corp
TSE:9433
9.7T JPY 1.6 14.1 6.4 10.5
MX
America Movil SAB de CV
BMV:AMXB
997.4B MXN 1.1 29.8 4.4 8.4
UK
Vodafone Group PLC
LSE:VOD
20.2B GBP 0.6 -5.6 177.6 565.9
P/E Multiple
Earnings Growth PEG
TR
Turkcell Iletisim Hizmetleri AS
IST:TCELL.E
Average P/E: 18.9
7.7
51%
0.2
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
US
T-Mobile US Inc
NASDAQ:TMUS
21.9
15%
1.5
CN
China Mobile Ltd
SSE:600941
10.9
6%
1.8
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
33.4
17%
2
JP
SoftBank Group Corp
TSE:9984
13.5
-51%
N/A
JP
SoftBank Corp
TSE:9434
19.8
N/A N/A
JP
KDDI Corp
TSE:9433
14.1
11%
1.3
MX
America Movil SAB de CV
BMV:AMXB
29.8
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: 27.4
2.5
30%
0.1
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
US
T-Mobile US Inc
NASDAQ:TMUS
10.8
9%
1.2
CN
China Mobile Ltd
SSE:600941
8.3
35%
0.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
13.3
N/A N/A
JP
SoftBank Group Corp
TSE:9984
15.7
13%
1.2
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
4.4
6%
0.7
UK
Vodafone Group PLC
LSE:VOD
177.6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TR
Turkcell Iletisim Hizmetleri AS
IST:TCELL.E
Average EV/EBIT: 76.8
6.5
49%
0.1
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
11%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
27%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
18.1
12%
1.5
CN
China Mobile Ltd
SSE:600941
8.3
6%
1.4
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
25.9
N/A N/A
JP
SoftBank Group Corp
TSE:9984
34.4
18%
1.9
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
565.9
N/A N/A