RTKM Relative Valuation - Rostelekom PAO

Watchlist Manager

Watchlist

Price: 57.24 RUB 0.3% Market Closed

Market Cap: ₽199.9B

R	Rostelekom PAO MOEX:RTKM	RU

Multiples-Based Value

The Multiples-Based Value of one RTKM stock under the Base Case scenario is 226.77 RUB. Compared to the current market price of 57.24 RUB, Rostelekom PAO is Undervalued by 75%.

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?

RTKM Multiples-Based Value

Base Case

Undervaluation 75%

Multiples-Based 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
RU	R	Rostelekom PAO MOEX:RTKM	193.7B RUB	0.2	46.6	1.8	4.2
US		Verizon Communications Inc NYSE:VZ	212.2B USD	1.5	12.4	6.6	10.3
US		AT&T Inc NYSE:T	204.8B USD	1.6	9.4	6.8	12.5
DE		Deutsche Telekom AG XETRA:DTE	154.6B EUR	1.3	16	5.3	10.1
JP		Nippon Telegraph and Telephone Corp TSE:9432	13.1T JPY	0.9	12.2	5.4	10.6
CN		China Telecom Corp Ltd SSE:601728	524.3B CNY	1	15.1	14.7	14.7
SG		Singapore Telecommunications Ltd SGX:Z74	81.7B SGD	5.9	13.3	23.6	61.7
FR		Orange SA PAR:ORA	46B EUR	1.1	48.5	5.8	16.1
SA		Saudi Telecom Company SJSC SAU:7010	189.1B SAR	2.4	12.8	7.6	12.9
CH		Swisscom AG SIX:SCMN	34.7B CHF	2.3	27.5	7.3	24.5
AU	T	Telstra Group Ltd F:5KB	36.5B EUR	2.6	26.8	20.4	20.4

				Revenue Growth	P/S to Growth
RU	R	Rostelekom PAO MOEX:RTKM	Average P/S: 1.9 0.2	N/A	N/A
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	1.3	4%	0.3
JP		Nippon Telegraph and Telephone Corp TSE:9432	0.9	3%	0.3
CN		China Telecom Corp Ltd SSE:601728	1	3%	0.3
SG		Singapore Telecommunications Ltd SGX:Z74	5.9	3%	2
FR		Orange SA PAR:ORA	1.1	2%	0.6
SA		Saudi Telecom Company SJSC SAU:7010	2.4	5%	0.5
CH		Swisscom AG SIX:SCMN	2.3	0%	N/A
AU	T	Telstra Group Ltd F:5KB	2.6	3%	0.9

				Earnings Growth	PEG
RU	R	Rostelekom PAO MOEX:RTKM	Average P/E: 21.9 46.6	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	12.4	14%	0.9
US		AT&T Inc NYSE:T	9.4	-2%	N/A
DE		Deutsche Telekom AG XETRA:DTE	16	12%	1.3
JP		Nippon Telegraph and Telephone Corp TSE:9432	12.2	7%	1.7
CN		China Telecom Corp Ltd SSE:601728	15.1	5%	3
SG		Singapore Telecommunications Ltd SGX:Z74	13.3	0%	N/A
FR		Orange SA PAR:ORA	48.5	15%	3.2
SA		Saudi Telecom Company SJSC SAU:7010	12.8	3%	4.3
CH		Swisscom AG SIX:SCMN	27.5	8%	3.4
AU	T	Telstra Group Ltd F:5KB	26.8	7%	3.8

				EBITDA Growth	EV/EBITDA to Growth
RU	R	Rostelekom PAO MOEX:RTKM	Average EV/EBITDA: 9.6 1.8	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	6.6	4%	1.6
US		AT&T Inc NYSE:T	6.8	5%	1.4
DE		Deutsche Telekom AG XETRA:DTE	5.3	-1%	N/A
JP		Nippon Telegraph and Telephone Corp TSE:9432	5.4	1%	5.4
CN		China Telecom Corp Ltd SSE:601728	14.7	57%	0.3
SG		Singapore Telecommunications Ltd SGX:Z74	23.6	6%	3.9
FR		Orange SA PAR:ORA	5.8	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	T	Telstra Group Ltd F:5KB	20.4	36%	0.6

				EBIT Growth	EV/EBIT to Growth
RU	R	Rostelekom PAO MOEX:RTKM	Average EV/EBIT: 18 4.2	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	10.3	5%	2.1
US		AT&T Inc NYSE:T	12.5	9%	1.4
DE		Deutsche Telekom AG XETRA:DTE	10.1	7%	1.4
JP		Nippon Telegraph and Telephone Corp TSE:9432	10.6	N/A	N/A
CN		China Telecom Corp Ltd SSE:601728	14.7	5%	2.9
SG		Singapore Telecommunications Ltd SGX:Z74	61.7	12%	5.1
FR		Orange SA PAR:ORA	16.1	3%	5.4
SA		Saudi Telecom Company SJSC SAU:7010	12.9	6%	2.1
CH		Swisscom AG SIX:SCMN	24.5	5%	4.9
AU	T	Telstra Group Ltd F:5KB	20.4	6%	3.4

Rostelekom PAO
MOEX:RTKM

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

RTKM Competitors Multiples
Rostelekom PAO Competitors

See Also

Company

Help

Tools

Stocks

Rostelekom PAO MOEX:RTKM

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

RTKM Competitors Multiples Rostelekom PAO Competitors

See Also

Company

Help

Tools

Stocks

Rostelekom PAO
MOEX:RTKM

RTKM Competitors Multiples
Rostelekom PAO Competitors