Chorus Ltd
NZX:CNU
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBIT
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBIT returns to its 3-Year Average (29.6), the stock would be worth NZ$9.33 (4% downside from current price).
| Scenario | EV/EBIT Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 31 | NZ$9.77 |
0%
|
| 3-Year Average | 29.6 | NZ$9.33 |
-4%
|
| 5-Year Average | 27.7 | NZ$8.73 |
-11%
|
| Industry Average | 14.7 | NZ$4.64 |
-52%
|
| Country Average | 18.4 | NZ$5.79 |
-41%
|
Forward EV/EBIT
Today’s price vs future ebit
| Today's Enterprise Value | EBIT | Forward EV/EBIT | ||
|---|---|---|---|---|
|
NZ$7.9B
|
/ |
Jan 2026
NZ$261m
|
= |
|
|
NZ$7.9B
|
/ |
Jun 2026
NZ$289.4m
|
= |
|
|
NZ$7.9B
|
/ |
Jun 2027
NZ$344m
|
= |
|
|
NZ$7.9B
|
/ |
Jun 2028
NZ$387.9m
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| Market Cap | EV/EBIT | P/E | ||||
|---|---|---|---|---|---|---|
| NZ |
|
Chorus Ltd
NZX:CNU
|
4.2B NZD | 31 | 174.8 | |
| US |
|
EchoStar Corp
NASDAQ:SATS
|
35.3B USD | -559.9 | -1.3 | |
| US |
|
AST SpaceMobile Inc
NASDAQ:ASTS
|
31.7B USD | -112.8 | -92.8 | |
| US |
G
|
Globalstar Inc
AMEX:GSAT
|
10.4B USD | 710.9 | -540.9 | |
| US |
|
Lumen Technologies Inc
NYSE:LUMN
|
9.5B USD | -141.4 | -5.6 | |
| ID |
|
Indoritel Makmur Internasional Tbk PT
IDX:DNET
|
133.7T IDR | 474.5 | 106.5 | |
| US |
|
Iridium Communications Inc
NASDAQ:IRDM
|
4.2B USD | 25 | 37.1 | |
| UK |
|
Liberty Global PLC
NASDAQ:LBTYA
|
4B USD | 144.7 | -0.6 | |
| BM |
|
Liberty Global Ltd
F:3O41
|
3.4B EUR | 143.3 | -0.6 | |
| MY |
T
|
TIME dotCom Bhd
KLSE:TIMECOM
|
11.1B MYR | 21.2 | 25.9 | |
| JP |
|
U-Next Holdings Co Ltd
OTC:USNNF
|
2.5B USD | 12.2 | 21.2 |
Market Distribution
| Min | 4.9 |
| 30th Percentile | 14.7 |
| Median | 18.4 |
| 70th Percentile | 29.3 |
| Max | 518.2 |
Other Multiples
Chorus Ltd
Glance View
In the realm of telecommunications, few stories capture the transformative power of strategic infrastructure development like that of Chorus Ltd. Born out of Telecom New Zealand’s structural separation in 2011, Chorus embarked on a journey to pave the path for digital connectivity across New Zealand. At the core of its operations lies the intricate web of copper and fiber networks—arteries of data transmission that pulse across urban and rural landscapes. As a wholesale network provider, Chorus is the silent architect behind Internet and telephone services offered by various retail service providers. Its revenue model hinges on leasing these network capabilities, ensuring anyone from bustling businesses in Auckland to remote homes in Fiordland can access the digital world. Chorus’s financial vitality springs from both its legacy copper networks and its burgeoning fiber optic infrastructure, as it leads the charge in New Zealand’s Ultra-Fast Broadband initiative. This ambitious project, supported by government investment, aims to replace outdated copper lines with high-speed fiber connections, bolstering the nation’s broadband capabilities. Revenue is further buttressed by the deployment of next-generation gigabit services, aligning with a global shift towards greater bandwidth consumption. By continually investing in network maintenance and expansion, Chorus not only secures its position as a critical enabler of New Zealand’s digital economy but also crafts a future where connectivity becomes as ubiquitous as electricity. The company’s strategic focus remains rooted in enhancing infrastructure, thus playing a pivotal role in driving technological innovation and national progress.