GTLINFRA Relative Valuation - GTL Infrastructure Ltd

Watchlist Manager

Watchlist

Price: 1.08 INR -0.92% Market Closed

Market Cap: ₹13.8B

Relative Value

The Relative Value of one GTLINFRA stock under the Base Case scenario is 1.81 INR. Compared to the current market price of 1.08 INR, GTL Infrastructure Ltd is Undervalued by 40%.

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?

GTLINFRA Relative Value

Base Case

Undervaluation 40%

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
IN	GTL Infrastructure Ltd NSE:GTLINFRA	14.1B INR	1	-2.1	2.6	7.6
US	Verizon Communications Inc NYSE:VZ	213.5B USD	1.5	12.4	6.6	10.3
US	AT&T Inc NYSE:T	192.7B USD	1.5	8.8	6.6	12.1
DE	Deutsche Telekom AG XETRA:DTE	158.3B EUR	1.3	16.5	5.4	10.3
JP	Nippon Telegraph and Telephone Corp TSE:9432	12.8T JPY	0.9	11.9	5.3	10.4
CN	China Telecom Corp Ltd SSE:601728	549B CNY	1	15.9	15.4	15.4
SG	Singapore Telecommunications Ltd SGX:Z74	82.6B SGD	5.9	13.4	23.7	61.8
FR	Orange SA PAR:ORA	45.4B EUR	1.1	47.9	5.8	16
SA	Saudi Telecom Company SJSC SAU:7010	189.1B SAR	2.4	12.8	7.6	12.9
CH	Swisscom AG SIX:SCMN	36.6B CHF	2.5	29.1	7.6	25.5
AU	Telstra Corporation Ltd ASX:TLS	58.6B AUD	2.5	25.9	19.8	19.8

			Revenue Growth	P/S to Growth
IN	GTL Infrastructure Ltd NSE:GTLINFRA	Average P/S: 2 1	N/A	N/A
US	Verizon Communications Inc NYSE:VZ	1.5	3%	0.5
US	AT&T Inc NYSE:T	1.5	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	2.5	0%	N/A
AU	Telstra Corporation Ltd ASX:TLS	2.5	3%	0.8

			Earnings Growth	PEG
IN	GTL Infrastructure Ltd NSE:GTLINFRA	Average P/E: 19.5 Negative Multiple: -2.1	N/A	N/A
US	Verizon Communications Inc NYSE:VZ	12.4	14%	0.9
US	AT&T Inc NYSE:T	8.8	-2%	N/A
DE	Deutsche Telekom AG XETRA:DTE	16.5	12%	1.4
JP	Nippon Telegraph and Telephone Corp TSE:9432	11.9	7%	1.7
CN	China Telecom Corp Ltd SSE:601728	15.9	5%	3.2
SG	Singapore Telecommunications Ltd SGX:Z74	13.4	0%	N/A
FR	Orange SA PAR:ORA	47.9	15%	3.2
SA	Saudi Telecom Company SJSC SAU:7010	12.8	3%	4.3
CH	Swisscom AG SIX:SCMN	29.1	8%	3.6
AU	Telstra Corporation Ltd ASX:TLS	25.9	7%	3.7

			EBITDA Growth	EV/EBITDA to Growth
IN	GTL Infrastructure Ltd NSE:GTLINFRA	Average EV/EBITDA: 9.7 2.6	N/A	N/A
US	Verizon Communications Inc NYSE:VZ	6.6	4%	1.6
US	AT&T Inc NYSE:T	6.6	5%	1.3
DE	Deutsche Telekom AG XETRA:DTE	5.4	-1%	N/A
JP	Nippon Telegraph and Telephone Corp TSE:9432	5.3	1%	5.3
CN	China Telecom Corp Ltd SSE:601728	15.4	57%	0.3
SG	Singapore Telecommunications Ltd SGX:Z74	23.7	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	7.6	0%	N/A
AU	Telstra Corporation Ltd ASX:TLS	19.8	36%	0.5

			EBIT Growth	EV/EBIT to Growth
IN	GTL Infrastructure Ltd NSE:GTLINFRA	Average EV/EBIT: 18.4 7.6	N/A	N/A
US	Verizon Communications Inc NYSE:VZ	10.3	5%	2.1
US	AT&T Inc NYSE:T	12.1	9%	1.3
DE	Deutsche Telekom AG XETRA:DTE	10.3	7%	1.5
JP	Nippon Telegraph and Telephone Corp TSE:9432	10.4	N/A	N/A
CN	China Telecom Corp Ltd SSE:601728	15.4	5%	3.1
SG	Singapore Telecommunications Ltd SGX:Z74	61.8	12%	5.2
FR	Orange SA PAR:ORA	16	3%	5.3
SA	Saudi Telecom Company SJSC SAU:7010	12.9	5%	2.6
CH	Swisscom AG SIX:SCMN	25.5	5%	5.1
AU	Telstra Corporation Ltd ASX:TLS	19.8	6%	3.3

GTL Infrastructure Ltd
NSE:GTLINFRA

Relative Value

Valuation Multiples

Multiples Across Competitors

GTLINFRA Competitors Multiples
GTL Infrastructure Ltd Competitors

See Also

Company

Help

Tools

Stocks

GTL Infrastructure Ltd NSE:GTLINFRA

Relative Value

Valuation Multiples

Multiples Across Competitors

GTLINFRA Competitors Multiples GTL Infrastructure Ltd Competitors

See Also

Company

Help

Tools

Stocks

GTL Infrastructure Ltd
NSE:GTLINFRA

GTLINFRA Competitors Multiples
GTL Infrastructure Ltd Competitors