SEDANIA Relative Valuation - Sedania Innovator Bhd

Watchlist Manager

Watchlist

Price: 0.08 MYR -5.88% Market Closed

Market Cap: 32.6m MYR

S	Sedania Innovator Bhd KLSE:SEDANIA	MY
	Wynnstay Group PLC LSE:WYN	UK
	FAN Communications Inc TSE:2461	JP

Relative Value

The Relative Value of one SEDANIA stock under the Base Case scenario is 0.25 MYR. Compared to the current market price of 0.08 MYR, Sedania Innovator Bhd is Undervalued by 68%.

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.

What is Relative Valuation?

How is Relative Value calculated?

SEDANIA Relative Value

Base Case

Undervaluation 68%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
MY	S	Sedania Innovator Bhd KLSE:SEDANIA	32.6m MYR	0.4	-23.8	12.8	72.8
US		Verizon Communications Inc NYSE:VZ	214.7B USD	1.5	12.5	6.6	10.3
US		AT&T Inc NYSE:T	203.2B USD	1.6	9.3	6.8	12.5
DE		Deutsche Telekom AG XETRA:DTE	156.9B EUR	1.3	16.2	5.3	10.2
JP		Nippon Telegraph and Telephone Corp TSE:9432	13T JPY	0.9	12.1	5.4	10.5
CN		China Telecom Corp Ltd SSE:601728	535.3B CNY	1	15.5	15.1	15.1
SG		Singapore Telecommunications Ltd SGX:Z74	81.2B SGD	5.8	13.3	23.5	61.5
FR		Orange SA PAR:ORA	45.7B EUR	1.1	47.9	5.8	16
SA		Saudi Telecom Company SJSC SAU:7010	189.1B SAR	2.4	12.8	7.6	12.9
CH		Swisscom AG SIX:SCMN	36.3B CHF	2.4	28.8	7.5	25.3
AU	T	Telstra Group Ltd F:5KB	36.5B EUR	2.6	26.8	20.4	20.4

				Revenue Growth	P/S to Growth
MY	S	Sedania Innovator Bhd KLSE:SEDANIA	Average P/S: 1.9 0.4	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	1.5	3%	0.5
US		AT&T Inc NYSE:T	1.6	3%	0.5
DE		Deutsche Telekom AG XETRA:DTE	1.3	4%	0.3
JP		Nippon Telegraph and Telephone Corp TSE:9432	0.9	3%	0.3
CN		China Telecom Corp Ltd SSE:601728	1	3%	0.3
SG		Singapore Telecommunications Ltd SGX:Z74	5.8	3%	1.9
FR		Orange SA PAR:ORA	1.1	2%	0.6
SA		Saudi Telecom Company SJSC SAU:7010	2.4	5%	0.5
CH		Swisscom AG SIX:SCMN	2.4	0%	N/A
AU	T	Telstra Group Ltd F:5KB	2.6	3%	0.9

				Earnings Growth	PEG
MY	S	Sedania Innovator Bhd KLSE:SEDANIA	Average P/E: 19.5 Negative Multiple: -23.8	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	12.5	14%	0.9
US		AT&T Inc NYSE:T	9.3	-2%	N/A
DE		Deutsche Telekom AG XETRA:DTE	16.2	12%	1.3
JP		Nippon Telegraph and Telephone Corp TSE:9432	12.1	7%	1.7
CN		China Telecom Corp Ltd SSE:601728	15.5	5%	3.1
SG		Singapore Telecommunications Ltd SGX:Z74	13.3	0%	N/A
FR		Orange SA PAR:ORA	47.9	15%	3.2
SA		Saudi Telecom Company SJSC SAU:7010	12.8	3%	4.3
CH		Swisscom AG SIX:SCMN	28.8	8%	3.6
AU	T	Telstra Group Ltd F:5KB	26.8	7%	3.8

				EBITDA Growth	EV/EBITDA to Growth
MY	S	Sedania Innovator Bhd KLSE:SEDANIA	Average EV/EBITDA: 10.6 12.8	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	6.6	4%	1.6
US		AT&T Inc NYSE:T	6.8	5%	1.4
DE		Deutsche Telekom AG XETRA:DTE	5.3	-1%	N/A
JP		Nippon Telegraph and Telephone Corp TSE:9432	5.4	1%	5.4
CN		China Telecom Corp Ltd SSE:601728	15.1	57%	0.3
SG		Singapore Telecommunications Ltd SGX:Z74	23.5	6%	3.9
FR		Orange SA PAR:ORA	5.8	0%	N/A
SA		Saudi Telecom Company SJSC SAU:7010	7.6	5%	1.5
CH		Swisscom AG SIX:SCMN	7.5	0%	N/A
AU	T	Telstra Group Ltd F:5KB	20.4	36%	0.6

				EBIT Growth	EV/EBIT to Growth
MY	S	Sedania Innovator Bhd KLSE:SEDANIA	Average EV/EBIT: 24.3 72.8	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	10.3	5%	2.1
US		AT&T Inc NYSE:T	12.5	9%	1.4
DE		Deutsche Telekom AG XETRA:DTE	10.2	7%	1.5
JP		Nippon Telegraph and Telephone Corp TSE:9432	10.5	N/A	N/A
CN		China Telecom Corp Ltd SSE:601728	15.1	5%	3
SG		Singapore Telecommunications Ltd SGX:Z74	61.5	12%	5.1
FR		Orange SA PAR:ORA	16	3%	5.3
SA		Saudi Telecom Company SJSC SAU:7010	12.9	6%	2.1
CH		Swisscom AG SIX:SCMN	25.3	5%	5.1
AU	T	Telstra Group Ltd F:5KB	20.4	6%	3.4

Sedania Innovator Bhd
KLSE:SEDANIA

Relative Value

Valuation Multiples

Multiples Across Competitors

SEDANIA Competitors Multiples
Sedania Innovator Bhd Competitors

See Also

Company

Help

Tools

Stocks

Sedania Innovator Bhd KLSE:SEDANIA

Relative Value

Valuation Multiples

Multiples Across Competitors

SEDANIA Competitors Multiples Sedania Innovator Bhd Competitors

See Also

Company

Help

Tools

Stocks

Sedania Innovator Bhd
KLSE:SEDANIA

SEDANIA Competitors Multiples
Sedania Innovator Bhd Competitors