M

Mobil'nye Telesistemy PAO
MOEX:MTSS

Watchlist Manager
Mobil'nye Telesistemy PAO
MOEX:MTSS
Watchlist
Price: 211.5 RUB 0.55% Market Closed
Market Cap: 422.7B RUB

Relative Value

The Relative Value of one MTSS stock under the Base Case scenario is hidden RUB. Compared to the current market price of 211.5 RUB, Mobil'nye Telesistemy 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.

MTSS Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
70
Median 3Y
0.8
Median 5Y
0.8
Industry
1.5
vs History
4
vs Industry
54
Median 3Y
11.1
Median 5Y
9.1
Industry
16.7
vs History
93
vs Industry
54
Median 3Y
2.7
Median 5Y
2.9
Industry
6.4
vs History
69
vs Industry
26
Median 3Y
13.8
Median 5Y
9.9
Industry
15.7
vs History
vs Industry
Median 3Y
-12.1
Median 5Y
-11.2
Industry
2.1
vs History
93
vs Industry
68
Median 3Y
1.3
Median 5Y
1.5
Industry
2
vs History
92
vs Industry
73
Median 3Y
2
Median 5Y
2.3
Industry
4
vs History
93
vs Industry
65
Median 3Y
3.1
Median 5Y
3.4
Industry
8.1
vs History
90
vs Industry
56
Median 3Y
5.7
Median 5Y
6.3
Industry
13.1
vs History
93
vs Industry
56
Median 3Y
4.3
Median 5Y
5.4
Industry
8.7
vs History
93
vs Industry
6
Median 3Y
14.2
Median 5Y
20.9
Industry
15.8
vs History
92
vs Industry
67
Median 3Y
0.8
Median 5Y
0.9
Industry
1.2

Multiples Across Competitors

MTSS Competitors Multiples
Mobil'nye Telesistemy 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
Mobil'nye Telesistemy PAO
MOEX:MTSS
422.7B RUB 0.6 41.9 2.1 4.1
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
227.6B USD 2.7 19.2 9.5 15.8
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.3 9.5 9.4 9.4
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.9T INR 6.1 30.8 11.9 21.9
JP
KDDI Corp
TSE:9433
10.8T JPY 1.8 15.9 7.1 11.6
JP
SoftBank Corp
TSE:9434
10.3T JPY 1.5 19 8.5 15.2
MX
America Movil SAB de CV
BMV:AMXB
1.1T MXN 1.2 16.7 4.5 8.8
JP
SoftBank Group Corp
TSE:9984
6.4T JPY 0.9 3.7 11.4 25.2
UK
Vodafone Group PLC
LSE:VOD
24.4B GBP 0.7 -6.4 174.5 621.4
P/E Multiple
Earnings Growth PEG
RU
M
Mobil'nye Telesistemy PAO
MOEX:MTSS
Average P/E: 19.6
41.9
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
19.2
14%
1.4
CN
China Mobile Ltd
SSE:600941
9.5
5%
1.9
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
30.8
17%
1.8
JP
KDDI Corp
TSE:9433
15.9
11%
1.4
JP
SoftBank Corp
TSE:9434
19
7%
2.7
MX
America Movil SAB de CV
BMV:AMXB
16.7
-34%
N/A
JP
SoftBank Group Corp
TSE:9984
3.7
-16%
N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
RU
M
Mobil'nye Telesistemy PAO
MOEX:MTSS
Average EV/EBITDA: 26.6
2.1
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
9.5
10%
0.9
CN
China Mobile Ltd
SSE:600941
9.4
33%
0.3
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.9
19%
0.6
JP
KDDI Corp
TSE:9433
7.1
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
JP
SoftBank Group Corp
TSE:9984
11.4
20%
0.6
UK
Vodafone Group PLC
LSE:VOD
174.5
-5%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
RU
M
Mobil'nye Telesistemy PAO
MOEX:MTSS
Average EV/EBIT: 81.5
4.1
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
15.8
11%
1.4
CN
China Mobile Ltd
SSE:600941
9.4
6%
1.6
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
21.9
28%
0.8
JP
KDDI Corp
TSE:9433
11.6
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
JP
SoftBank Group Corp
TSE:9984
25.2
18%
1.4
UK
Vodafone Group PLC
LSE:VOD
621.4
2%
310.7