Axiata Group Bhd
KLSE:AXIATA

Watchlist Manager
Axiata Group Bhd Logo
Axiata Group Bhd
KLSE:AXIATA
Watchlist
Price: 2.47 MYR 7.39%
Market Cap: 22.7B MYR

Relative Value

The Relative Value of one AXIATA stock under the Base Case scenario is 3.66 MYR. Compared to the current market price of 2.47 MYR, Axiata Group Bhd is Undervalued by 32%.

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.

AXIATA Relative Value
Base Case
3.66 MYR
Undervaluation 32%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

AXIATA Competitors Multiples
Axiata Group Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Axiata Group Bhd
KLSE:AXIATA
22.7B MYR 1.4 127.1 11.7 11.7
ZA
MTN Group Ltd
JSE:MTN
338.3B ZAR 1.6 44.8 7.4 7.4
ZA
Vodacom Group Ltd
JSE:VOD
296.4B ZAR 1.9 17.9 5.8 9.7
US
T-Mobile US Inc
NASDAQ:TMUS
221.2B USD 2.6 18.6 9.3 15.4
CN
China Mobile Ltd
SSE:600941
1.3T CNY 1.2 8.9 6.8 6.8
JP
SoftBank Group Corp
TSE:9984
24.5T JPY 3.3 8 22.5 53
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.4T INR 5.9 29.8 11.6 21.3
JP
KDDI Corp
TSE:9433
10.3T JPY 1.7 14.5 6.8 11.1
JP
SoftBank Corp
TSE:9434
10.2T JPY 1.5 18.8 7.8 13.9
MX
America Movil SAB de CV
BMV:AMXB
1.1T MXN 1.2 16.8 4.5 8.8
UK
Vodafone Group PLC
LSE:VOD
27.8B GBP 0.8 -7.4 3.7 13.3
P/E Multiple
Earnings Growth PEG
MY
Axiata Group Bhd
KLSE:AXIATA
Average P/E: 30.5
127.1
2%
63.5
ZA
M
MTN Group Ltd
JSE:MTN
44.8
N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
17.9
19%
0.9
US
T-Mobile US Inc
NASDAQ:TMUS
18.6
14%
1.3
CN
China Mobile Ltd
SSE:600941
8.9
5%
1.8
JP
SoftBank Group Corp
TSE:9984
8
-17%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
29.8
16%
1.9
JP
KDDI Corp
TSE:9433
14.5
11%
1.3
JP
SoftBank Corp
TSE:9434
18.8
7%
2.7
MX
America Movil SAB de CV
BMV:AMXB
16.8
-35%
N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -7.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
Axiata Group Bhd
KLSE:AXIATA
Average EV/EBITDA: 8.9
11.7
21%
0.6
ZA
M
MTN Group Ltd
JSE:MTN
7.4
23%
0.3
ZA
V
Vodacom Group Ltd
JSE:VOD
5.8
11%
0.5
US
T-Mobile US Inc
NASDAQ:TMUS
9.3
10%
0.9
CN
China Mobile Ltd
SSE:600941
6.8
33%
0.2
JP
SoftBank Group Corp
TSE:9984
22.5
20%
1.1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.6
19%
0.6
JP
KDDI Corp
TSE:9433
6.8
4%
1.7
JP
SoftBank Corp
TSE:9434
7.8
5%
1.6
MX
America Movil SAB de CV
BMV:AMXB
4.5
7%
0.6
UK
Vodafone Group PLC
LSE:VOD
3.7
-5%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
Axiata Group Bhd
KLSE:AXIATA
Average EV/EBIT: 15.7
11.7
-14%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
7.4
37%
0.2
ZA
V
Vodacom Group Ltd
JSE:VOD
9.7
15%
0.6
US
T-Mobile US Inc
NASDAQ:TMUS
15.4
11%
1.4
CN
China Mobile Ltd
SSE:600941
6.8
6%
1.1
JP
SoftBank Group Corp
TSE:9984
53
18%
2.9
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
21.3
28%
0.8
JP
KDDI Corp
TSE:9433
11.1
N/A N/A
JP
SoftBank Corp
TSE:9434
13.9
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.8
8%
1.1
UK
Vodafone Group PLC
LSE:VOD
13.3
2%
6.7