0R50 Relative Valuation - Tele Columbus AG

Watchlist Manager

Watchlist

Price: 3.3425 EUR

Market Cap: €914.7m

	Tele Columbus AG LSE:0R50	DE
	Aston Bay Holdings Ltd XTSX:BAY	CA

Relative Value

The Relative Value of one 0R50 stock under the Base Case scenario is 3.938 EUR. Compared to the current market price of 3.3425 EUR, Tele Columbus AG is Undervalued by 15%.

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?

0R50 Relative Value

Base Case

Undervaluation 15%

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
DE	T	Tele Columbus AG LSE:0R50	451.7m EUR	1.1	-1.5	-24.2	-24.3
US		Comcast Corp NASDAQ:CMCSA	105.3B USD	0.9	5.3	5.1	8.9
ZA	M	MultiChoice Group Ltd JSE:MCG	53.1B ZAR	1.1	44.5	14.2	14.2
US		Charter Communications Inc NASDAQ:CHTR	27.6B USD	0.5	5.5	5.6	9.2
US		Liberty Media Corp NASDAQ:FWONA	25.9B USD	5.8	47.2	30.3	50
CN	C	China Satellite Communications Co Ltd SSE:601698	133.3B CNY	50.6	514	530.1	530.1
CA		Shaw Communications Inc TSX:SJR.B	20.2B CAD	3.7	27.5	10	19.7
BE	T	Telenet Group Holding NV F:T4I	11.7B EUR	4.3	13.8	12.2	34.7
CA		Quebecor Inc TSX:QBR.B	13.6B CAD	2.4	16	8.4	13.1
DE	K	Kabel Deutschland Holding AG XHAM:KD8	8.3B EUR	3.8	30.5	11.2	21.8
US		Sirius XM Holdings Inc NASDAQ:SIRI	7.5B USD	0.9	9.3	6.5	8.4

				Revenue Growth	P/S to Growth
DE	T	Tele Columbus AG LSE:0R50	Average P/S: 6.8 1.1	N/A	N/A
US		Comcast Corp NASDAQ:CMCSA	0.9	1%	0.9
ZA	M	MultiChoice Group Ltd JSE:MCG	1.1	4%	0.3
US		Charter Communications Inc NASDAQ:CHTR	0.5	1%	0.5
US		Liberty Media Corp NASDAQ:FWONA	5.8	9%	0.6
CN	C	China Satellite Communications Co Ltd SSE:601698	50.6	N/A	N/A
CA		Shaw Communications Inc TSX:SJR.B	3.7	1%	3.7
BE	T	Telenet Group Holding NV F:T4I	4.3	N/A	N/A
CA		Quebecor Inc TSX:QBR.B	2.4	3%	0.8
DE	K	Kabel Deutschland Holding AG XHAM:KD8	3.8	N/A	N/A
US		Sirius XM Holdings Inc NASDAQ:SIRI	0.9	1%	0.9

				Earnings Growth	PEG
DE	T	Tele Columbus AG LSE:0R50	Average P/E: 71.3 Negative Multiple: -1.5	N/A	N/A
US		Comcast Corp NASDAQ:CMCSA	5.3	-7%	N/A
ZA	M	MultiChoice Group Ltd JSE:MCG	44.5	48%	0.9
US		Charter Communications Inc NASDAQ:CHTR	5.5	20%	0.3
US		Liberty Media Corp NASDAQ:FWONA	47.2	5%	9.4
CN	C	China Satellite Communications Co Ltd SSE:601698	514	N/A	N/A
CA		Shaw Communications Inc TSX:SJR.B	27.5	-1%	N/A
BE	T	Telenet Group Holding NV F:T4I	13.8	N/A	N/A
CA		Quebecor Inc TSX:QBR.B	16	10%	1.6
DE	K	Kabel Deutschland Holding AG XHAM:KD8	30.5	N/A	N/A
US		Sirius XM Holdings Inc NASDAQ:SIRI	9.3	12%	0.8

				EBITDA Growth	EV/EBITDA to Growth
DE	T	Tele Columbus AG LSE:0R50	Average EV/EBITDA: 63.4 Negative Multiple: -24.2	N/A	N/A
US		Comcast Corp NASDAQ:CMCSA	5.1	0%	N/A
ZA	M	MultiChoice Group Ltd JSE:MCG	14.2	N/A	N/A
US		Charter Communications Inc NASDAQ:CHTR	5.6	2%	2.8
US		Liberty Media Corp NASDAQ:FWONA	30.3	16%	1.9
CN	C	China Satellite Communications Co Ltd SSE:601698	530.1	N/A	N/A
CA		Shaw Communications Inc TSX:SJR.B	10	0%	N/A
BE	T	Telenet Group Holding NV F:T4I	12.2	N/A	N/A
CA		Quebecor Inc TSX:QBR.B	8.4	4%	2.1
DE	K	Kabel Deutschland Holding AG XHAM:KD8	11.2	N/A	N/A
US		Sirius XM Holdings Inc NASDAQ:SIRI	6.5	2%	3.3

				EBIT Growth	EV/EBIT to Growth
DE	T	Tele Columbus AG LSE:0R50	Average EV/EBIT: 71 Negative Multiple: -24.3	N/A	N/A
US		Comcast Corp NASDAQ:CMCSA	8.9	0%	N/A
ZA	M	MultiChoice Group Ltd JSE:MCG	14.2	N/A	N/A
US		Charter Communications Inc NASDAQ:CHTR	9.2	1%	9.2
US		Liberty Media Corp NASDAQ:FWONA	50	25%	2
CN	C	China Satellite Communications Co Ltd SSE:601698	530.1	N/A	N/A
CA		Shaw Communications Inc TSX:SJR.B	19.7	-1%	N/A
BE	T	Telenet Group Holding NV F:T4I	34.7	N/A	N/A
CA		Quebecor Inc TSX:QBR.B	13.1	-38%	N/A
DE	K	Kabel Deutschland Holding AG XHAM:KD8	21.8	N/A	N/A
US		Sirius XM Holdings Inc NASDAQ:SIRI	8.4	-1%	N/A

Tele Columbus AG
LSE:0R50

Relative Value

Valuation Multiples

Multiples Across Competitors

0R50 Competitors Multiples
Tele Columbus AG Competitors

See Also

Company

Help

Tools

Stocks

Tele Columbus AG LSE:0R50

Relative Value

Valuation Multiples

Multiples Across Competitors

0R50 Competitors Multiples Tele Columbus AG Competitors

See Also

Company

Help

Tools

Stocks

Tele Columbus AG
LSE:0R50

0R50 Competitors Multiples
Tele Columbus AG Competitors