Airtel Africa PLC
LSE:AAF

Watchlist Manager
Airtel Africa PLC Logo
Airtel Africa PLC
LSE:AAF
Watchlist
Price: 364.2 GBX -2.31% Market Closed
Market Cap: 13.3B GBX

Relative Value

The Relative Value of one AAF stock under the Base Case scenario is hidden GBX. Compared to the current market price of 364.2 GBX, Airtel Africa PLC is hidden .

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.

AAF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
39
Median 3Y
1.1
Median 5Y
1.1
Industry
1.5
Forward
0
vs History
15
vs Industry
2
Median 3Y
24.5
Median 5Y
12
Industry
16.8
Forward
0.3
vs History
0
vs Industry
52
Median 3Y
2.6
Median 5Y
2.6
Industry
6.6
vs History
42
vs Industry
32
Median 3Y
9.6
Median 5Y
10.6
Industry
15.6
vs History
0
vs Industry
21
Median 3Y
2.5
Median 5Y
1.9
Industry
2.1
vs History
22
vs Industry
3
Median 3Y
39.4
Median 5Y
43.1
Industry
2.1
Forward
0.5
vs History
31
vs Industry
2
Median 3Y
57.8
Median 5Y
58
Industry
4
vs History
20
vs Industry
2
Median 3Y
80.2
Median 5Y
85.3
Industry
8.1
Forward
1.1
vs History
22
vs Industry
2
Median 3Y
117.2
Median 5Y
137.1
Industry
13
Forward
1.6
vs History
25
vs Industry
2
Median 3Y
94
Median 5Y
94.3
Industry
8.7
vs History
46
vs Industry
1
Median 3Y
172.2
Median 5Y
172.8
Industry
15.7
vs History
15
vs Industry
0
Median 3Y
22.5
Median 5Y
22.6
Industry
1.2

Multiples Across Competitors

AAF Competitors Multiples
Airtel Africa PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Airtel Africa PLC
LSE:AAF
13.3B GBP 3.2 36.3 129.9 200.8
ZA
MTN Group Ltd
JSE:MTN
323.6B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
280.1B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
221.4B USD 2.6 18.6 9.3 15.4
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.3 9.5 9.4 9.4
JP
SoftBank Group Corp
TSE:9984
24.5T JPY 3.3 8 22.5 53
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.7T INR 6 30.4 11.8 21.7
JP
SoftBank Corp
TSE:9434
10.2T JPY 1.5 18.9 8.5 15.1
JP
KDDI Corp
TSE:9433
10.2T JPY 1.7 14.3 6.7 11
MX
America Movil SAB de CV
BMV:AMXB
1.1T MXN 1.2 16.4 4.5 8.7
UK
Vodafone Group PLC
LSE:VOD
25.9B GBP 0.8 -6.8 174.6 621.8
P/E Multiple
Earnings Growth PEG
UK
Airtel Africa PLC
LSE:AAF
Average P/E: 19
36.3
72%
0.5
ZA
M
MTN Group Ltd
JSE:MTN
Not Available N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
19%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
18.6
14%
1.3
CN
China Mobile Ltd
SSE:600941
9.5
5%
1.9
JP
SoftBank Group Corp
TSE:9984
8
-17%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
30.4
17%
1.8
JP
SoftBank Corp
TSE:9434
18.9
7%
2.7
JP
KDDI Corp
TSE:9433
14.3
11%
1.3
MX
America Movil SAB de CV
BMV:AMXB
16.4
-34%
N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.8 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Airtel Africa PLC
LSE:AAF
Average EV/EBITDA: 41.9
129.9
22%
5.9
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
23%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
11%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
9.3
10%
0.9
CN
China Mobile Ltd
SSE:600941
9.4
33%
0.3
JP
SoftBank Group Corp
TSE:9984
22.5
20%
1.1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.8
19%
0.6
JP
SoftBank Corp
TSE:9434
8.5
5%
1.7
JP
KDDI Corp
TSE:9433
6.7
4%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.5
7%
0.6
UK
Vodafone Group PLC
LSE:VOD
174.6
-5%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Airtel Africa PLC
LSE:AAF
Average EV/EBIT: 106.3
200.8
28%
7.2
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
37%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
15%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
15.4
11%
1.4
CN
China Mobile Ltd
SSE:600941
9.4
6%
1.6
JP
SoftBank Group Corp
TSE:9984
53
18%
2.9
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
21.7
28%
0.8
JP
SoftBank Corp
TSE:9434
15.1
N/A N/A
JP
KDDI Corp
TSE:9433
11
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.7
8%
1.1
UK
Vodafone Group PLC
LSE:VOD
621.8
2%
310.9