First Time Loading...
C

CelcomDigi Bhd
KLSE:CDB

Watchlist Manager
CelcomDigi Bhd
KLSE:CDB
Watchlist
Price: 4.11 MYR 0.24% Market Closed
Updated: May 12, 2024
Section:
 

Relative Value

The Relative Value of one CDB stock under the Base Case scenario is 6.21 MYR. Compared to the current market price of 4.11 MYR, CelcomDigi Bhd is Undervalued by 34%.

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
6.21 MYR
Undervaluation 34%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

3.8
P/S
P/S
Price to Sales
3.8
vs History
96
vs Industry
19
Median 3Y
4.7
Median 5Y
4.8
Industry
1.5
Forward
3.6
More Details
31.1
P/E
P/E
Price to Earnings
31.1
vs History
25
vs Industry
14
Median 3Y
28.1
Median 5Y
25.4
Industry
16.7
Forward
23.8
More Details
8.4
P/OCF
P/OCF
Price to OCF
8.4
vs History
96
vs Industry
26
Median 3Y
11.3
Median 5Y
12.3
Industry
6.5
More Details
40.3
P/FCFE
P/FCFE
Price to FCFE
40.3
vs History
12
vs Industry
11
Median 3Y
32.1
Median 5Y
26.9
Industry
16.2
More Details
2.9
P/B
P/B
Price to Book Value
2.9
vs History
95
vs Industry
24
Median 3Y
44.1
Median 5Y
46.1
Industry
1.9
More Details
4.7
EV/S
EV/S
Enterprise Value to Sales
4.7
vs History
96
vs Industry
17
Median 3Y
5.3
Median 5Y
5.4
Industry
2.1
Forward
4.4
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
15
Median 3Y
0
Median 5Y
0
Industry
4.1
More Details
22.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
22.3
vs History
20
vs Industry
13
Median 3Y
19.6
Median 5Y
17.6
Industry
8.2
Forward
9.4
More Details
22.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
22.3
vs History
25
vs Industry
18
Median 3Y
20.4
Median 5Y
18.4
Industry
14
Forward
18.5
More Details
10.3
EV/OCF
EV/OCF
Enterprise Value to OCF
10.3
vs History
96
vs Industry
28
Median 3Y
12.9
Median 5Y
14.2
Industry
8.5
More Details
15.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
15.1
vs History
96
vs Industry
34
Median 3Y
18.3
Median 5Y
19.7
Industry
16.8
More Details
1.9
EV/IC
EV/IC
Enterprise Value to IC
1.9
vs History
92
vs Industry
24
Median 3Y
4.8
Median 5Y
5.2
Industry
1.2
More Details

Multiples Across Competitors

CDB Competitors Multiples
CelcomDigi Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
CelcomDigi Bhd
KLSE:CDB
48.2B MYR 3.8 31.1 22.3 22.3
CN
China Mobile Ltd
HKEX:941
1.6T HKD 1.4 11 8.5 8.5
US
T-Mobile US Inc
NASDAQ:TMUS
193.3B USD 2.5 22.1 9.4 17.2
ZA
Vodacom Group Ltd
JSE:VOD
181.2B Zac 0 0 0 0
ZA
MTN Group Ltd
JSE:MTN
171.8B Zac 0 0 0 0
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
7.3T INR 4.9 87.1 11.3 22.6
JP
SoftBank Group Corp
TSE:9984
11.5T JPY 1.7 -21.3 14.6 39.5
MX
America Movil SAB de CV
BMV:AMXB
1.1T MXN 1.3 17.8 4.8 9.3
JP
SoftBank Corp
TSE:9434
9.3T JPY 1.5 21.6 7.6 14.6
JP
KDDI Corp
TSE:9433
9T JPY 1.6 13 6 9.8
UK
Vodafone Group PLC
LSE:VOD
18.8B GBP 0.5 2.1 230.2 1 063.2

See Also

Summary
CDB intrinsic value, competitors valuation, and company profile.
DCF Valuation
CDB stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CDB stock valuation using valuation multiples.
Wall Street Estimates
CDB price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CDB stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 136,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.