Chorus Ltd
NZX:CNU

Watchlist Manager
Chorus Ltd Logo
Chorus Ltd
NZX:CNU
Watchlist
Price: 9.43 NZD 1.51% Market Closed
Market Cap: NZ$4.1B

Relative Value

The Relative Value of one CNU stock under the Base Case scenario is 10.82 NZD. Compared to the current market price of 9.43 NZD, Chorus Ltd is Undervalued by 13%.

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.

CNU Relative Value
Base Case
10.82 NZD
Undervaluation 13%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

CNU Competitors Multiples
Chorus Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NZ
Chorus Ltd
NZX:CNU
4.1B NZD 4 168.7 30.4 30.4
US
AST SpaceMobile Inc
NASDAQ:ASTS
34.5B USD 486.2 -100.8 -149.4 -122.8
US
EchoStar Corp
NASDAQ:SATS
31.1B USD 2.1 -2.2 31.5 -516.4
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
127.3T IDR 80 109.2 451.8 451.8
US
Globalstar Inc
AMEX:GSAT
7.4B USD 27.3 -386.9 74 515.4
US
Lumen Technologies Inc
NYSE:LUMN
6.9B USD 0.6 -4 9.1 -126.5
UK
Liberty Global PLC
NASDAQ:LBTYA
4B USD 0.8 -0.6 8.7 144.3
BM
Liberty Global Ltd
F:3O41
3.4B EUR 0.8 -0.6 8.7 143.5
MY
TIME dotCom Bhd
KLSE:TIMECOM
11.3B MYR 6.3 26.5 21.7 21.7
US
Iridium Communications Inc
NASDAQ:IRDM
2.7B USD 3.1 23.7 9.8 18.6
JP
U-Next Holdings Co Ltd
OTC:USNNF
2.5B USD 1 21.2 8.9 12.2
P/E Multiple
Earnings Growth PEG
NZ
Chorus Ltd
NZX:CNU
Average P/E: 69.9
168.7
202%
0.8
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -100.8 N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -2.2 N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
109.2
N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
Negative Multiple: -386.9 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -4 N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -0.6 N/A N/A
BM
Liberty Global Ltd
F:3O41
Negative Multiple: -0.6 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
26.5
12%
2.2
US
Iridium Communications Inc
NASDAQ:IRDM
23.7
17%
1.4
JP
U-Next Holdings Co Ltd
OTC:USNNF
21.2
10%
2.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NZ
Chorus Ltd
NZX:CNU
Average EV/EBITDA: 65.5
30.4
52%
0.6
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -149.4 N/A N/A
US
EchoStar Corp
NASDAQ:SATS
31.5
14%
2.2
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
451.8
N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
74
35%
2.1
US
Lumen Technologies Inc
NYSE:LUMN
9.1
10%
0.9
UK
Liberty Global PLC
NASDAQ:LBTYA
8.7
11%
0.8
BM
Liberty Global Ltd
F:3O41
8.7
11%
0.8
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
21.7
25%
0.9
US
Iridium Communications Inc
NASDAQ:IRDM
9.8
6%
1.6
JP
U-Next Holdings Co Ltd
OTC:USNNF
8.9
-8%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NZ
Chorus Ltd
NZX:CNU
Average EV/EBIT: 167.2
30.4
19%
1.6
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -122.8 N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -516.4 N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
451.8
N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
515.4
N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -126.5 N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
144.3
27%
5.3
BM
Liberty Global Ltd
F:3O41
143.5
27%
5.3
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
21.7
N/A N/A
US
Iridium Communications Inc
NASDAQ:IRDM
18.6
9%
2.1
JP
U-Next Holdings Co Ltd
OTC:USNNF
12.2
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett