AFK Sistema PAO
MOEX:AFKS

Watchlist Manager
AFK Sistema PAO Logo
AFK Sistema PAO
MOEX:AFKS
Watchlist
Price: 13.226 RUB 1.45% Market Closed
Market Cap: 127.6B RUB

Relative Value

The Relative Value of one AFKS stock under the Base Case scenario is hidden RUB. Compared to the current market price of 13.226 RUB, AFK Sistema PAO 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.

AFKS Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
91
Median 3Y
0.2
Median 5Y
0.2
Industry
1.5
vs History
vs Industry
39
Median 3Y
-2
Median 5Y
3.2
Industry
16.7
vs History
79
vs Industry
22
Median 3Y
2.7
Median 5Y
2.3
Industry
6.4
vs History
vs Industry
Median 3Y
-0.8
Median 5Y
-0.6
Industry
15.7
vs History
vs Industry
5
Median 3Y
1.4
Median 5Y
2.4
Industry
2.1
vs History
33
vs Industry
82
Median 3Y
0.8
Median 5Y
0.9
Industry
2
vs History
30
vs Industry
80
Median 3Y
1.6
Median 5Y
1.7
Industry
4
vs History
77
vs Industry
67
Median 3Y
2.3
Median 5Y
2.5
Industry
8.1
vs History
38
vs Industry
60
Median 3Y
4.8
Median 5Y
5.4
Industry
13.1
vs History
74
vs Industry
9
Median 3Y
13
Median 5Y
8.9
Industry
8.7
vs History
vs Industry
Median 3Y
-6.6
Median 5Y
-7.6
Industry
15.8
vs History
87
vs Industry
83
Median 3Y
0.4
Median 5Y
0.5
Industry
1.2

Multiples Across Competitors

AFKS Competitors Multiples
AFK Sistema PAO Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
RU
AFK Sistema PAO
MOEX:AFKS
125.5B RUB 0.2 -1.7 2.2 5.5
ZA
MTN Group Ltd
JSE:MTN
304B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
266.1B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
224.8B USD 2.6 18.9 9.4 15.6
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.3 9.6 9.5 9.5
JP
SoftBank Group Corp
TSE:9984
25.4T JPY 3.4 14.6 23.3 51.3
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
12T INR 6.2 31.1 12.1 22.1
JP
KDDI Corp
TSE:9433
10.9T JPY 1.8 16.1 7.2 11.7
JP
SoftBank Corp
TSE:9434
10.3T JPY 1.5 19.1 8.5 15.2
MX
America Movil SAB de CV
BMV:AMXB
1.1T MXN 1.2 16.6 4.5 8.8
UK
Vodafone Group PLC
LSE:VOD
24.3B GBP 0.7 -6.3 174.2 620.5
P/S Multiple
Revenue Growth P/S to Growth
RU
AFK Sistema PAO
MOEX:AFKS
Average P/S: 2.1
0.2
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
15%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
9%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
2.6
7%
0.4
CN
China Mobile Ltd
SSE:600941
1.3
3%
0.4
JP
SoftBank Group Corp
TSE:9984
3.4
6%
0.6
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
6.2
16%
0.4
JP
KDDI Corp
TSE:9433
1.8
4%
0.5
JP
SoftBank Corp
TSE:9434
1.5
5%
0.3
MX
America Movil SAB de CV
BMV:AMXB
1.2
6%
0.2
UK
Vodafone Group PLC
LSE:VOD
0.7
5%
0.1
P/E Multiple
Earnings Growth PEG
RU
AFK Sistema PAO
MOEX:AFKS
Average P/E: 18
Negative Multiple: -1.7
N/A N/A
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
18.9
14%
1.4
CN
China Mobile Ltd
SSE:600941
9.6
5%
1.9
JP
SoftBank Group Corp
TSE:9984
14.6
-16%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
31.1
17%
1.8
JP
KDDI Corp
TSE:9433
16.1
11%
1.5
JP
SoftBank Corp
TSE:9434
19.1
7%
2.7
MX
America Movil SAB de CV
BMV:AMXB
16.6
-34%
N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.3 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
RU
AFK Sistema PAO
MOEX:AFKS
Average EV/EBITDA: 27.9
2.2
N/A N/A
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
9.4
10%
0.9
CN
China Mobile Ltd
SSE:600941
9.5
33%
0.3
JP
SoftBank Group Corp
TSE:9984
23.3
20%
1.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
12.1
19%
0.6
JP
KDDI Corp
TSE:9433
7.2
4%
1.8
JP
SoftBank Corp
TSE:9434
8.5
5%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.5
7%
0.6
UK
Vodafone Group PLC
LSE:VOD
174.2
-5%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
RU
AFK Sistema PAO
MOEX:AFKS
Average EV/EBIT: 84.5
5.5
N/A N/A
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
15.6
11%
1.4
CN
China Mobile Ltd
SSE:600941
9.5
6%
1.6
JP
SoftBank Group Corp
TSE:9984
51.3
18%
2.9
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
22.1
28%
0.8
JP
KDDI Corp
TSE:9433
11.7
N/A N/A
JP
SoftBank Corp
TSE:9434
15.2
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.8
8%
1.1
UK
Vodafone Group PLC
LSE:VOD
620.5
2%
310.2