0R9C Relative Valuation - Cellnex Telecom SA

Watchlist Manager

Watchlist

Price: 28.62 EUR 1.45% Market Closed

Market Cap: €20.2B

	Cellnex Telecom SA LSE:0R9C	ES
	Infineon Technologies AG F:IFXA	DE
R	Rolls-Royce Holdings PLC XETRA:RRU	UK

Multiples-Based Value

The Multiples-Based Value for Cellnex Telecom SA (0R9C) under the Base Case is 31.05 EUR. Compared with the current market price of 28.62 EUR, the stock appears Undervalued by 8%.

Multiples-Based 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 Multiples-Based Value calculated?

0R9C Multiples-Based Value

Base Case

Undervaluation 8%

Multiples-Based Value

Price €28.62

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
ES	Cellnex Telecom SA LSE:0R9C	19.4B EUR	4.4	-53.7	11.2	59.4
US	Verizon Communications Inc NYSE:VZ	208.3B USD	1.5	12.1	6.5	10.1
US	AT&T Inc NYSE:T	199.4B USD	1.6	9.1	6.7	12.3
DE	Deutsche Telekom AG XETRA:DTE	148.9B EUR	1.2	15.5	5.2	9.9
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	519.8B CNY	1	15.7	11.4	11.4
SG	Singapore Telecommunications Ltd SGX:Z74	82.4B SGD	5.9	13.3	23.6	61.5
FR	Orange SA PAR:ORA	47.6B EUR	1.2	50.2	5.9	16.5
SA	Saudi Telecom Company SJSC SAU:7010	189.1B SAR	2.4	12.8	7.6	12.9
CH	Swisscom AG SIX:SCMN	34.8B CHF	2.3	27.6	7.3	24.6
AU	Telstra Corporation Ltd ASX:TLS	61B AUD	2.6	26.9	20.4	20.4

			Revenue Growth	P/S to Growth
ES	Cellnex Telecom SA LSE:0R9C	Average P/S: 2.3 4.4	2%	2.2
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	1.2	4%	0.3
JP	Nippon Telegraph and Telephone Corp TSE:9432	0.9	4%	0.2
CN	China Telecom Corp Ltd SSE:601728	1	1%	1
SG	Singapore Telecommunications Ltd SGX:Z74	5.9	3%	2
FR	Orange SA PAR:ORA	1.2	4%	0.3
SA	Saudi Telecom Company SJSC SAU:7010	2.4	5%	0.5
CH	Swisscom AG SIX:SCMN	2.3	0%	N/A
AU	Telstra Corporation Ltd ASX:TLS	2.6	3%	0.9

			Earnings Growth	PEG
ES	Cellnex Telecom SA LSE:0R9C	Average P/E: 19.5 Negative Multiple: -53.7	N/A	N/A
US	Verizon Communications Inc NYSE:VZ	12.1	14%	0.9
US	AT&T Inc NYSE:T	9.1	-2%	N/A
DE	Deutsche Telekom AG XETRA:DTE	15.5	12%	1.3
JP	Nippon Telegraph and Telephone Corp TSE:9432	12.1	7%	1.7
CN	China Telecom Corp Ltd SSE:601728	15.7	9%	1.7
SG	Singapore Telecommunications Ltd SGX:Z74	13.3	0%	N/A
FR	Orange SA PAR:ORA	50.2	15%	3.3
SA	Saudi Telecom Company SJSC SAU:7010	12.8	3%	4.3
CH	Swisscom AG SIX:SCMN	27.6	8%	3.4
AU	Telstra Corporation Ltd ASX:TLS	26.9	7%	3.8

			EBITDA Growth	EV/EBITDA to Growth
ES	Cellnex Telecom SA LSE:0R9C	Average EV/EBITDA: 10.1 11.2	6%	1.9
US	Verizon Communications Inc NYSE:VZ	6.5	4%	1.6
US	AT&T Inc NYSE:T	6.7	5%	1.3
DE	Deutsche Telekom AG XETRA:DTE	5.2	-1%	N/A
JP	Nippon Telegraph and Telephone Corp TSE:9432	5.4	1%	5.4
CN	China Telecom Corp Ltd SSE:601728	11.4	61%	0.2
SG	Singapore Telecommunications Ltd SGX:Z74	23.6	6%	3.9
FR	Orange SA PAR:ORA	5.9	0%	N/A
SA	Saudi Telecom Company SJSC SAU:7010	7.6	5%	1.5
CH	Swisscom AG SIX:SCMN	7.3	0%	N/A
AU	Telstra Corporation Ltd ASX:TLS	20.4	36%	0.6

			EBIT Growth	EV/EBIT to Growth
ES	Cellnex Telecom SA LSE:0R9C	Average EV/EBIT: 22.7 59.4	23%	2.6
US	Verizon Communications Inc NYSE:VZ	10.1	5%	2
US	AT&T Inc NYSE:T	12.3	9%	1.4
DE	Deutsche Telekom AG XETRA:DTE	9.9	7%	1.4
JP	Nippon Telegraph and Telephone Corp TSE:9432	10.5	N/A	N/A
CN	China Telecom Corp Ltd SSE:601728	11.4	12%	0.9
SG	Singapore Telecommunications Ltd SGX:Z74	61.5	12%	5.1
FR	Orange SA PAR:ORA	16.5	3%	5.5
SA	Saudi Telecom Company SJSC SAU:7010	12.9	6%	2.1
CH	Swisscom AG SIX:SCMN	24.6	5%	4.9
AU	Telstra Corporation Ltd ASX:TLS	20.4	6%	3.4

Cellnex Telecom SA
LSE:0R9C

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

0R9C Competitors Multiples
Cellnex Telecom SA Competitors

See Also

Company

Help

Tools

Stocks

Cellnex Telecom SA LSE:0R9C

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

0R9C Competitors Multiples Cellnex Telecom SA Competitors

See Also

Company

Help

Tools

Stocks

Cellnex Telecom SA
LSE:0R9C

0R9C Competitors Multiples
Cellnex Telecom SA Competitors