T

Telesat Corp
NASDAQ:TSAT

Watchlist Manager
Telesat Corp
NASDAQ:TSAT
Watchlist
Price: 27.5 USD 1.7% Market Closed
Market Cap: 386.3m USD

Relative Value

The Relative Value of one TSAT stock under the Base Case scenario is 62.35 USD. Compared to the current market price of 27.5 USD, Telesat Corp is Undervalued by 56%.

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.

TSAT Relative Value
Base Case
62.35 USD
Undervaluation 56%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
71
Median 3Y
0.8
Median 5Y
0.9
Industry
1.5
Forward
1.3
vs History
vs Industry
48
Median 3Y
-3.6
Median 5Y
4.2
Industry
16.6
Forward
-7.3
vs History
19
vs Industry
41
Median 3Y
3.2
Median 5Y
3.4
Industry
6.5
vs History
vs Industry
21
Median 3Y
-0.7
Median 5Y
-0.7
Industry
15.6
vs History
61
vs Industry
75
Median 3Y
0.9
Median 5Y
1
Industry
2.1
vs History
3
vs Industry
22
Median 3Y
3.7
Median 5Y
3.9
Industry
2.1
Forward
8
vs History
3
vs Industry
44
Median 3Y
4
Median 5Y
4.1
Industry
4.1
vs History
3
vs Industry
48
Median 3Y
5.1
Median 5Y
5.3
Industry
8.1
Forward
17.7
vs History
3
vs Industry
48
Median 3Y
8.2
Median 5Y
8.8
Industry
13
Forward
106.4
vs History
7
vs Industry
9
Median 3Y
13.8
Median 5Y
13
Industry
8.6
vs History
vs Industry
9
Median 3Y
-2.4
Median 5Y
-2.6
Industry
15.6
vs History
52
vs Industry
82
Median 3Y
0.5
Median 5Y
0.6
Industry
1.2

Multiples Across Competitors

TSAT Competitors Multiples
Telesat Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Telesat Corp
NASDAQ:TSAT
407m USD 1.2 -3.6 14.6 37.6
US
EchoStar Corp
NASDAQ:SATS
29.9B USD 2 -2.3 36.5 -91.1
US
AST SpaceMobile Inc
NASDAQ:ASTS
27.4B USD 1 479 -90.2 -111.5 -94.3
US
Lumen Technologies Inc
NYSE:LUMN
8.4B USD 0.7 -5.1 7.8 138.5
US
Globalstar Inc
AMEX:GSAT
7.8B USD 30 -159.7 79.7 789.5
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
126.6T IDR 79.5 108.6 449.3 449.3
UK
Liberty Global PLC
NASDAQ:LBTYA
3.8B USD 1 -1.9 64.9 -104.6
MY
TIME dotCom Bhd
KLSE:TIMECOM
10.3B MYR 5.8 23.5 17.8 17.8
JP
U-Next Holdings Co Ltd
OTC:USNNF
2.5B USD 1 21.3 5.7 6.9
NZ
Chorus Ltd
NZX:CNU
4B NZD 4 1 009.9 33.1 33.1
AU
Uniti Group Ltd
ASX:UWL
3.4B AUD 16 62.9 37.3 37.3
P/E Multiple
Earnings Growth PEG
CA
T
Telesat Corp
NASDAQ:TSAT
Average P/E: 245.2
Negative Multiple: -3.6
N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -2.3 N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -90.2 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -5.1 N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
Negative Multiple: -159.7 N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
108.6
N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -1.9 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
23.5
13%
1.8
JP
U-Next Holdings Co Ltd
OTC:USNNF
21.3
9%
2.4
NZ
Chorus Ltd
NZX:CNU
1 009.9
199%
5.1
AU
Uniti Group Ltd
ASX:UWL
62.9
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
T
Telesat Corp
NASDAQ:TSAT
Average EV/EBITDA: 74.7
14.6
-20%
N/A
US
EchoStar Corp
NASDAQ:SATS
36.5
7%
5.2
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -111.5 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
7.8
1%
7.8
US
G
Globalstar Inc
AMEX:GSAT
79.7
30%
2.7
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
449.3
N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
64.9
9%
7.2
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
17.8
21%
0.8
JP
U-Next Holdings Co Ltd
OTC:USNNF
5.7
-9%
N/A
NZ
Chorus Ltd
NZX:CNU
33.1
52%
0.6
AU
Uniti Group Ltd
ASX:UWL
37.3
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
T
Telesat Corp
NASDAQ:TSAT
Average EV/EBIT: 188.7
37.6
N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -91.1 N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -94.3 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
138.5
11%
12.6
US
G
Globalstar Inc
AMEX:GSAT
789.5
N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
449.3
N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -104.6 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
17.8
9%
2
JP
U-Next Holdings Co Ltd
OTC:USNNF
6.9
N/A N/A
NZ
Chorus Ltd
NZX:CNU
33.1
19%
1.7
AU
Uniti Group Ltd
ASX:UWL
37.3
N/A N/A