RTKM Relative Valuation - Rostelekom PAO

Watchlist Manager

Watchlist

Price: 63.8 RUB -3.57%

Market Cap: ₽222.8B

Relative Value

The Relative Value of one RTKM stock under the Base Case scenario is 228.19 RUB. Compared to the current market price of 63.8 RUB, Rostelekom PAO is Undervalued by 72%.

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.

What is Relative Valuation?

How is Relative Value calculated?

RTKM Relative Value

Base Case

Undervaluation 72%

Relative 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	215.9B RUB	0.3	51.9	1.8	4.3
US		Verizon Communications Inc NYSE:VZ	193.6B USD	1.4	11.4	6.5	10.5
US		AT&T Inc NYSE:T	189.9B USD	1.5	8.7	6.5	12
DE		Deutsche Telekom AG XETRA:DTE	148.3B EUR	1.3	12.3	5.2	9.8
JP		Nippon Telegraph and Telephone Corp TSE:9432	12.6T JPY	0.9	11.7	5.3	10.3
CN		China Telecom Corp Ltd SSE:601728	527.1B CNY	1	15.2	14.8	14.8
SG		Singapore Telecommunications Ltd SGX:Z74	78.8B SGD	5.6	12.7	22.6	59.1
FR		Orange SA PAR:ORA	43.8B EUR	1.1	46.5	5.6	15.7
SA		Saudi Telecom Company SJSC SAU:7010	189.1B SAR	2.4	7.6	7.7	13.5
CH		Swisscom AG SIX:SCMN	34.1B CHF	2.4	27.5	8.2	27.8
AU		Telstra Corporation Ltd ASX:TLS	55.6B AUD	2.4	25.6	18.3	18.3

				Revenue Growth	P/S to Growth
RU	R	Rostelekom PAO MOEX:RTKM	Average P/S: 1.8 0.3	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	1.4	3%	0.5
US		AT&T Inc NYSE:T	1.5	3%	0.5
DE		Deutsche Telekom AG XETRA:DTE	1.3	3%	0.4
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	5.6	3%	1.9
FR		Orange SA PAR:ORA	1.1	1%	1.1
SA		Saudi Telecom Company SJSC SAU:7010	2.4	5%	0.5
CH		Swisscom AG SIX:SCMN	2.4	11%	0.2
AU		Telstra Corporation Ltd ASX:TLS	2.4	3%	0.8

				Earnings Growth	PEG
RU	R	Rostelekom PAO MOEX:RTKM	Average P/E: 21 51.9	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	11.4	13%	0.9
US		AT&T Inc NYSE:T	8.7	-2%	N/A
DE		Deutsche Telekom AG XETRA:DTE	12.3	3%	4.1
JP		Nippon Telegraph and Telephone Corp TSE:9432	11.7	8%	1.5
CN		China Telecom Corp Ltd SSE:601728	15.2	5%	3
SG		Singapore Telecommunications Ltd SGX:Z74	12.7	0%	N/A
FR		Orange SA PAR:ORA	46.5	16%	2.9
SA		Saudi Telecom Company SJSC SAU:7010	7.6	-14%	N/A
CH		Swisscom AG SIX:SCMN	27.5	-1%	N/A
AU		Telstra Corporation Ltd ASX:TLS	25.6	7%	3.7

				EBITDA Growth	EV/EBITDA to Growth
RU	R	Rostelekom PAO MOEX:RTKM	Average EV/EBITDA: 9.3 1.8	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	6.5	5%	1.3
US		AT&T Inc NYSE:T	6.5	4%	1.6
DE		Deutsche Telekom AG XETRA:DTE	5.2	1%	5.2
JP		Nippon Telegraph and Telephone Corp TSE:9432	5.3	2%	2.6
CN		China Telecom Corp Ltd SSE:601728	14.8	57%	0.3
SG		Singapore Telecommunications Ltd SGX:Z74	22.6	7%	3.2
FR		Orange SA PAR:ORA	5.6	-1%	N/A
SA		Saudi Telecom Company SJSC SAU:7010	7.7	4%	1.9
CH		Swisscom AG SIX:SCMN	8.2	13%	0.6
AU		Telstra Corporation Ltd ASX:TLS	18.3	36%	0.5

				EBIT Growth	EV/EBIT to Growth
RU	R	Rostelekom PAO MOEX:RTKM	Average EV/EBIT: 17.8 4.3	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	10.5	7%	1.5
US		AT&T Inc NYSE:T	12	6%	2
DE		Deutsche Telekom AG XETRA:DTE	9.8	8%	1.2
JP		Nippon Telegraph and Telephone Corp TSE:9432	10.3	N/A	N/A
CN		China Telecom Corp Ltd SSE:601728	14.8	7%	2.1
SG		Singapore Telecommunications Ltd SGX:Z74	59.1	12%	4.9
FR		Orange SA PAR:ORA	15.7	3%	5.2
SA		Saudi Telecom Company SJSC SAU:7010	13.5	5%	2.7
CH		Swisscom AG SIX:SCMN	27.8	2%	13.9
AU		Telstra Corporation Ltd ASX:TLS	18.3	6%	3

Rostelekom PAO
MOEX:RTKM

Relative Value

Valuation Multiples

Multiples Across Competitors

RTKM Competitors Multiples
Rostelekom PAO Competitors

See Also

Company

Help

Tools

Stocks

Rostelekom PAO MOEX:RTKM

Relative 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