First Time Loading...
C

CelcomDigi Bhd
KLSE:CDB

Watchlist Manager
CelcomDigi Bhd
KLSE:CDB
Watchlist
Price: 4.1 MYR -0.24%
Updated: May 13, 2024

Intrinsic Value

CelcomDigi Bhd.is an investment holding company, which engages in the provision of mobile communications services and related products in Malaysia. [ Read More ]

The intrinsic value of one CDB stock under the Base Case scenario is 4.91 MYR. Compared to the current market price of 4.1 MYR, CelcomDigi Bhd is Undervalued by 17%.

Key Points:
CDB Intrinsic Value
Base Case
4.91 MYR
Undervaluation 17%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation Backtest
CelcomDigi Bhd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling CDB stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
CelcomDigi Bhd

Provide an overview of the primary business activities
of CelcomDigi Bhd.

What unique competitive advantages
does CelcomDigi Bhd hold over its rivals?

What risks and challenges
does CelcomDigi Bhd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for CelcomDigi Bhd.

Provide P/S
for CelcomDigi Bhd.

Provide P/E
for CelcomDigi Bhd.

Provide P/OCF
for CelcomDigi Bhd.

Provide P/FCFE
for CelcomDigi Bhd.

Provide P/B
for CelcomDigi Bhd.

Provide EV/S
for CelcomDigi Bhd.

Provide EV/GP
for CelcomDigi Bhd.

Provide EV/EBITDA
for CelcomDigi Bhd.

Provide EV/EBIT
for CelcomDigi Bhd.

Provide EV/OCF
for CelcomDigi Bhd.

Provide EV/FCFF
for CelcomDigi Bhd.

Provide EV/IC
for CelcomDigi Bhd.

Show me price targets
for CelcomDigi Bhd made by professional analysts.

What are the Revenue projections
for CelcomDigi Bhd?

How accurate were the past Revenue estimates
for CelcomDigi Bhd?

What are the Net Income projections
for CelcomDigi Bhd?

How accurate were the past Net Income estimates
for CelcomDigi Bhd?

What are the EPS projections
for CelcomDigi Bhd?

How accurate were the past EPS estimates
for CelcomDigi Bhd?

What are the EBIT projections
for CelcomDigi Bhd?

How accurate were the past EBIT estimates
for CelcomDigi Bhd?

Compare the revenue forecasts
for CelcomDigi Bhd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of CelcomDigi Bhd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of CelcomDigi Bhd against its competitors.

Analyze the profit margins
(gross, operating, and net) of CelcomDigi Bhd compared to its peers.

Compare the P/E ratios
of CelcomDigi Bhd against its peers.

Discuss the investment returns and shareholder value creation
comparing CelcomDigi Bhd with its peers.

Analyze the financial leverage
of CelcomDigi Bhd compared to its main competitors.

Show all profitability ratios
for CelcomDigi Bhd.

Provide ROE
for CelcomDigi Bhd.

Provide ROA
for CelcomDigi Bhd.

Provide ROIC
for CelcomDigi Bhd.

Provide ROCE
for CelcomDigi Bhd.

Provide Gross Margin
for CelcomDigi Bhd.

Provide Operating Margin
for CelcomDigi Bhd.

Provide Net Margin
for CelcomDigi Bhd.

Provide FCF Margin
for CelcomDigi Bhd.

Show all solvency ratios
for CelcomDigi Bhd.

Provide D/E Ratio
for CelcomDigi Bhd.

Provide D/A Ratio
for CelcomDigi Bhd.

Provide Interest Coverage Ratio
for CelcomDigi Bhd.

Provide Altman Z-Score Ratio
for CelcomDigi Bhd.

Provide Quick Ratio
for CelcomDigi Bhd.

Provide Current Ratio
for CelcomDigi Bhd.

Provide Cash Ratio
for CelcomDigi Bhd.

What is the historical Revenue growth
over the last 5 years for CelcomDigi Bhd?

What is the historical Net Income growth
over the last 5 years for CelcomDigi Bhd?

What is the current Free Cash Flow
of CelcomDigi Bhd?

Discuss the annual earnings per share (EPS)
trend over the past five years for CelcomDigi Bhd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
CelcomDigi Bhd

Current Assets 3.4B
Cash & Short-Term Investments 397m
Receivables 2.8B
Other Current Assets 246.7m
Non-Current Assets 33B
Long-Term Investments 171m
PP&E 12.6B
Intangibles 19B
Other Non-Current Assets 1.3B
Current Liabilities 7.4B
Accounts Payable 4.3B
Short-Term Debt 656.1m
Other Current Liabilities 2.5B
Non-Current Liabilities 12.7B
Long-Term Debt 10.8B
Other Non-Current Liabilities 1.9B
Efficiency

Earnings Waterfall
CelcomDigi Bhd

Revenue
12.7B MYR
Operating Expenses
-10B MYR
Operating Income
2.7B MYR
Other Expenses
-1.1B MYR
Net Income
1.6B MYR

Free Cash Flow Analysis
CelcomDigi Bhd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

CDB Profitability Score
Profitability Due Diligence

CelcomDigi Bhd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Positive Free Cash Flow
Exceptional 3-Years Revenue Growth
Exceptional 1-Year Revenue Growth
65/100
Profitability
Score

CelcomDigi Bhd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

CDB Solvency Score
Solvency Due Diligence

CelcomDigi Bhd's solvency score is 33/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Average Altman Z-Score
Short-Term Solvency
33/100
Solvency
Score

CelcomDigi Bhd's solvency score is 33/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CDB Price Targets Summary
CelcomDigi Bhd

Wall Street analysts forecast CDB stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CDB is 4.61 MYR with a low forecast of 3.43 MYR and a high forecast of 6.12 MYR.

Lowest
Price Target
3.43 MYR
16% Downside
Average
Price Target
4.61 MYR
13% Upside
Highest
Price Target
6.12 MYR
49% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

CDB Price
CelcomDigi Bhd

1M 1M
+0%
6M 6M
-4%
1Y 1Y
-6%
3Y 3Y
+7%
5Y 5Y
+6%
10Y 10Y
+5%
Annual Price Range
4.1
52w Low
4.0205
52w High
4.5029
Price Metrics
Average Annual Return -0.39%
Standard Deviation of Annual Returns 2.44%
Max Drawdown -32%
Shares Statistics
Market Capitalization 48.1B MYR
Shares Outstanding 11 731 508 000
Percentage of Shares Shorted
N/A

CDB Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

CelcomDigi Bhd

Country

Malaysia

Industry

Telecommunication

Market Cap

48.1B MYR

Dividend Yield

0%

Description

CelcomDigi Bhd.is an investment holding company, which engages in the provision of mobile communications services and related products in Malaysia. The company is headquartered in Subang Jaya, Selangor and currently employs 3,818 full-time employees. The firm is engaged in the provision of mobile communication services and its related products in Malaysia. The company offers products and solutions across mobile, fixed, Internet of things (IoT), cloud, and cybersecurity. Its IoT solutions include Smart Agriculture, Smart Ambulance, Smart Building, Smart City, Smart Fleet Management, Smart Manufacturing, Smart Poultry, Smart Retail, Smart Surveillance and Smart Utility. The firm also offers e-commerce, and digital services and solutions; telecommunication infrastructure services; cybersecurity, networking, information, and communication solutions; and strategic and business development, management, and administrative support services. In addition, it provides network communications, capacity, and services, network and application services, and content solutions. Its subsidiaries include Celcom Berhad, Digi Telecommunications Sdn. Bhd., and InfraNation Sdn. Bhd.

Contact

SELANGOR
Subang Jaya
Lot 10, Jalan Delima 1/1,, Subang Hi-Tech Industrial Park
+60357211800
https://celcomdigi.listedcompany.com/

IPO

1997-12-18

Employees

3 818

Officers

Chief Executive Officer
Mr. Mohamad Idham Nawawi
Chief Financial Officer
Ms. Moi Tsu Tan
Chief Technology Officer
Mr. Kesavan Sivabalan
Head of Investor Relations
Ms. Christine Lau
Chief Sales & Retail Officer
Mr. Cheng Weng Hong
Chief Human Resources Officer
Mr. Azmi bin Ujang
Show More
Deputy Chief Executive Officer
Mr. Albern Murty
Chief Business Officer
Mr. Eugene Teh Yee
Chief Corporate Affairs Officer
Mr. Joachim Rajaram
Chief Consumer Business Officer
Mr. Praveen Rajan Nadarajan
Show Less

See Also

Discover More
What is the Intrinsic Value of one CDB stock?

The intrinsic value of one CDB stock under the Base Case scenario is 4.91 MYR.

Is CDB stock undervalued or overvalued?

Compared to the current market price of 4.1 MYR, CelcomDigi Bhd is Undervalued by 17%.