R

Redtone Digital Bhd
KLSE:REDTONE

Watchlist Manager
Redtone Digital Bhd
KLSE:REDTONE
Watchlist
Price: 0.375 MYR -2.6% Market Closed
Market Cap: 293.4m MYR

Relative Value

The Relative Value of one REDTONE stock under the Base Case scenario is 0.547 MYR. Compared to the current market price of 0.375 MYR, Redtone Digital Bhd is Undervalued by 31%.

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.

REDTONE Relative Value
Base Case
0.547 MYR
Undervaluation 31%
Relative Value
Price
R
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
51
Median 3Y
1.9
Median 5Y
1.8
Industry
1.5
Forward
0.9
vs History
42
vs Industry
53
Median 3Y
10.8
Median 5Y
10.8
Industry
16.8
Forward
6.9
vs History
73
vs Industry
0
Median 3Y
5.5
Median 5Y
5.5
Industry
6.6
vs History
58
vs Industry
2
Median 3Y
5.6
Median 5Y
6.8
Industry
15.6
vs History
98
vs Industry
46
Median 3Y
1.8
Median 5Y
1.6
Industry
2.1
vs History
96
vs Industry
66
Median 3Y
1.4
Median 5Y
1.2
Industry
2.1
Forward
0.7
vs History
23
vs Industry
42
Median 3Y
0
Median 5Y
0
Industry
4
vs History
22
vs Industry
53
Median 3Y
6.7
Median 5Y
5.5
Industry
8.1
Forward
2.7
vs History
22
vs Industry
58
Median 3Y
6.7
Median 5Y
5.5
Industry
13
Forward
3.9
vs History
55
vs Industry
0
Median 3Y
4.2
Median 5Y
3.5
Industry
8.7
vs History
39
vs Industry
1
Median 3Y
4.5
Median 5Y
3.6
Industry
15.7
vs History
53
vs Industry
36
Median 3Y
1.7
Median 5Y
1.6
Industry
1.2

Multiples Across Competitors

REDTONE Competitors Multiples
Redtone Digital 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
Redtone Digital Bhd
KLSE:REDTONE
289.9m MYR 0.9 10.9 7.5 7.5
US
EchoStar Corp
NASDAQ:SATS
33.7B USD 2.2 -2.6 39.4 -98.2
US
AST SpaceMobile Inc
NASDAQ:ASTS
32.7B USD 1 766 -107.7 -133.5 -113
US
Lumen Technologies Inc
NYSE:LUMN
8.4B USD 0.7 -5.1 7.8 138.6
US
Globalstar Inc
AMEX:GSAT
7.6B USD 29 -154.4 77.2 763.9
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
128.7T IDR 80.9 110.4 456.7 456.7
UK
Liberty Global PLC
NASDAQ:LBTYA
3.6B USD 1 -1.8 63.9 -103
BM
Liberty Global Ltd
F:3O41
3.1B EUR 1 -1.8 63.5 -102.5
MY
TIME dotCom Bhd
KLSE:TIMECOM
10.4B MYR 5.9 23.7 18 18
JP
U-Next Holdings Co Ltd
OTC:USNNF
2.5B USD 1 21.4 5.8 6.9
NZ
Chorus Ltd
NZX:CNU
4.1B NZD 4 1 015.3 33.2 33.2
P/E Multiple
Earnings Growth PEG
MY
R
Redtone Digital Bhd
KLSE:REDTONE
Average P/E: 236.4
10.9
N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -2.6 N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -107.7 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -5.1 N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
Negative Multiple: -154.4 N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
110.4
N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -1.8 N/A N/A
BM
Liberty Global Ltd
F:3O41
Negative Multiple: -1.8 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
23.7
13%
1.8
JP
U-Next Holdings Co Ltd
OTC:USNNF
21.4
10%
2.1
NZ
Chorus Ltd
NZX:CNU
1 015.3
199%
5.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
R
Redtone Digital Bhd
KLSE:REDTONE
Average EV/EBITDA: 77.3
7.5
N/A N/A
US
EchoStar Corp
NASDAQ:SATS
39.4
7%
5.6
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -133.5 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
7.8
1%
7.8
US
G
Globalstar Inc
AMEX:GSAT
77.2
29%
2.7
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
456.7
N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
63.9
9%
7.1
BM
Liberty Global Ltd
F:3O41
63.5
10%
6.4
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
18
21%
0.9
JP
U-Next Holdings Co Ltd
OTC:USNNF
5.8
-9%
N/A
NZ
Chorus Ltd
NZX:CNU
33.2
52%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
R
Redtone Digital Bhd
KLSE:REDTONE
Average EV/EBIT: 203.5
7.5
N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -98.2 N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -113 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
138.6
11%
12.6
US
G
Globalstar Inc
AMEX:GSAT
763.9
N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
456.7
N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -103 N/A N/A
BM
Liberty Global Ltd
F:3O41
Negative Multiple: -102.5 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
18
9%
2
JP
U-Next Holdings Co Ltd
OTC:USNNF
6.9
N/A N/A
NZ
Chorus Ltd
NZX:CNU
33.2
19%
1.7