C

CelcomDigi Bhd
KLSE:CDB

Watchlist Manager
CelcomDigi Bhd
KLSE:CDB
Watchlist
Price: 3.06 MYR -1.92% Market Closed
Market Cap: 35.9B MYR

Relative Value

The Relative Value of one CDB stock under the Base Case scenario is 3.99 MYR. Compared to the current market price of 3.06 MYR, CelcomDigi Bhd is Undervalued by 23%.

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.

CDB Relative Value
Base Case
3.99 MYR
Undervaluation 23%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Multiples Across Competitors

CDB Competitors Multiples
CelcomDigi 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
CelcomDigi Bhd
KLSE:CDB
35.9B MYR 2.8 23.7 17.6 17.6
ZA
MTN Group Ltd
JSE:MTN
351.1B ZAR 1.5 17.3 3.2 5.3
ZA
Vodacom Group Ltd
JSE:VOD
278B ZAR 1.7 14.7 5.2 8.5
US
T-Mobile US Inc
NASDAQ:TMUS
230.8B USD 2.6 21 9.5 16.3
CN
China Mobile Ltd
SSE:600941
1.3T CNY 1.2 9.1 7 7
JP
SoftBank Group Corp
TSE:9984
20T JPY 2.6 5.4 24.2 62.3
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
10.5T INR 5 33.7 9.9 17.8
MX
America Movil SAB de CV
BMV:AMXB
1.3T MXN 1.3 14.3 4.6 9
JP
SoftBank Corp
TSE:9434
10.3T JPY 1.5 18.3 7.7 13.8
JP
KDDI Corp
TSE:9433
10.1T JPY 1.7 14.2 6.7 11
UK
Vodafone Group PLC
LSE:VOD
25.9B GBP 0.8 -6.6 3.8 13.6
P/E Multiple
Earnings Growth PEG
MY
C
CelcomDigi Bhd
KLSE:CDB
Average P/E: 17.2
23.7
12%
2
ZA
M
MTN Group Ltd
JSE:MTN
17.3
N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
14.7
19%
0.8
US
T-Mobile US Inc
NASDAQ:TMUS
21
19%
1.1
CN
China Mobile Ltd
SSE:600941
9.1
5%
1.8
JP
SoftBank Group Corp
TSE:9984
5.4
-12%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
33.7
17%
2
MX
America Movil SAB de CV
BMV:AMXB
14.3
20%
0.7
JP
SoftBank Corp
TSE:9434
18.3
7%
2.6
JP
KDDI Corp
TSE:9433
14.2
11%
1.3
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
C
CelcomDigi Bhd
KLSE:CDB
Average EV/EBITDA: 9
17.6
33%
0.5
ZA
M
MTN Group Ltd
JSE:MTN
3.2
N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
5.2
16%
0.3
US
T-Mobile US Inc
NASDAQ:TMUS
9.5
11%
0.9
CN
China Mobile Ltd
SSE:600941
7
32%
0.2
JP
SoftBank Group Corp
TSE:9984
24.2
23%
1.1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
9.9
19%
0.5
MX
America Movil SAB de CV
BMV:AMXB
4.6
5%
0.9
JP
SoftBank Corp
TSE:9434
7.7
5%
1.5
JP
KDDI Corp
TSE:9433
6.7
4%
1.7
UK
Vodafone Group PLC
LSE:VOD
3.8
-4%
N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett