Shenandoah Telecommunications Co
NASDAQ:SHEN

Watchlist Manager
Shenandoah Telecommunications Co Logo
Shenandoah Telecommunications Co
NASDAQ:SHEN
Watchlist
Price: 14.78 USD -0.67% Market Closed
Market Cap: 810.8m USD

Relative Value

The Relative Value of one SHEN stock under the Base Case scenario is 26.69 USD. Compared to the current market price of 14.78 USD, Shenandoah Telecommunications Co is Undervalued by 45%.

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.

SHEN Relative Value
Base Case
26.69 USD
Undervaluation 45%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
30
Median 3Y
3.4
Median 5Y
4
Industry
1.4
Forward
2.2
vs History
vs Industry
56
Median 3Y
1.2
Median 5Y
3.1
Industry
17.3
Forward
-22.1
vs History
9
vs Industry
21
Median 3Y
9.5
Median 5Y
8
Industry
6.6
vs History
vs Industry
6
Median 3Y
-13.8
Median 5Y
-2.2
Industry
16
vs History
79
vs Industry
69
Median 3Y
1.4
Median 5Y
1.6
Industry
2.1
vs History
73
vs Industry
27
Median 3Y
3.6
Median 5Y
4
Industry
2.1
Forward
3.3
vs History
71
vs Industry
31
Median 3Y
6
Median 5Y
6.5
Industry
4.1
vs History
76
vs Industry
21
Median 3Y
14.7
Median 5Y
15.6
Industry
8.3
Forward
10.2
vs History
vs Industry
1
Median 3Y
-69.2
Median 5Y
-64.6
Industry
13.9
Forward
-96.1
vs History
3
vs Industry
15
Median 3Y
10.9
Median 5Y
8.7
Industry
8.7
vs History
vs Industry
44
Median 3Y
-4.7
Median 5Y
-3.1
Industry
15.6
vs History
63
vs Industry
70
Median 3Y
1.1
Median 5Y
1
Industry
1.2

Multiples Across Competitors

SHEN Competitors Multiples
Shenandoah Telecommunications Co Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Shenandoah Telecommunications Co
NASDAQ:SHEN
810.8m USD 2.3 -23.2 13.1 -71.7
ZA
Vodacom Group Ltd
JSE:VOD
266.8B Zac 0 0 0 0
ZA
MTN Group Ltd
JSE:MTN
260B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
259B USD 3.1 21.7 10.7 18
CN
China Mobile Ltd
SSE:600941
1.5T CNY 1.5 11 8.3 8.3
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11T INR 6.3 32.6 13 25.4
JP
SoftBank Group Corp
TSE:9984
15.2T JPY 2.1 13.4 15.6 34.2
JP
SoftBank Corp
TSE:9434
10.3T JPY 1.6 19.8 7.6 13.3
JP
KDDI Corp
TSE:9433
9.6T JPY 1.6 14.1 6.4 10.5
MX
America Movil SAB de CV
BMV:AMXB
994.3B MXN 1.1 29.7 4.4 8.4
UK
Vodafone Group PLC
LSE:VOD
20.1B GBP 0.6 -5.6 177.2 564.7
P/E Multiple
Earnings Growth PEG
US
Shenandoah Telecommunications Co
NASDAQ:SHEN
Average P/E: 20.3
Negative Multiple: -23.2
N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available N/A N/A
US
T-Mobile US Inc
NASDAQ:TMUS
21.7
15%
1.4
CN
China Mobile Ltd
SSE:600941
11
6%
1.8
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
32.6
17%
1.9
JP
SoftBank Group Corp
TSE:9984
13.4
-51%
N/A
JP
SoftBank Corp
TSE:9434
19.8
N/A N/A
JP
KDDI Corp
TSE:9433
14.1
11%
1.3
MX
America Movil SAB de CV
BMV:AMXB
29.7
65%
0.5
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -5.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Shenandoah Telecommunications Co
NASDAQ:SHEN
Average EV/EBITDA: 28.5
13.1
34%
0.4
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
17%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
10.7
9%
1.2
CN
China Mobile Ltd
SSE:600941
8.3
35%
0.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
13
N/A N/A
JP
SoftBank Group Corp
TSE:9984
15.6
13%
1.2
JP
SoftBank Corp
TSE:9434
7.6
4%
1.9
JP
KDDI Corp
TSE:9433
6.4
4%
1.6
MX
America Movil SAB de CV
BMV:AMXB
4.4
6%
0.7
UK
Vodafone Group PLC
LSE:VOD
177.2
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Shenandoah Telecommunications Co
NASDAQ:SHEN
Average EV/EBIT: 85.3
Negative Multiple: -71.7
N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
11%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
27%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
18
12%
1.5
CN
China Mobile Ltd
SSE:600941
8.3
6%
1.4
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
25.4
N/A N/A
JP
SoftBank Group Corp
TSE:9984
34.2
18%
1.9
JP
SoftBank Corp
TSE:9434
13.3
N/A N/A
JP
KDDI Corp
TSE:9433
10.5
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.4
7%
1.2
UK
Vodafone Group PLC
LSE:VOD
564.7
N/A N/A