Chorus Ltd
NZX:CNU

Watchlist Manager
Chorus Ltd Logo
Chorus Ltd
NZX:CNU
Watchlist
Price: 9.77 NZD 1.24% Market Closed
Market Cap: NZ$4.2B

EV/EBIT

31
Current
5%
More Expensive
vs 3-y average of 29.6

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.

EV/EBIT
31
=
Enterprise Value
NZ$7.9B
/
EBIT
NZ$261m

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.

EV/EBIT
31
=
Enterprise Value
NZ$7.9B
/
EBIT
NZ$261m

Valuation Scenarios

Chorus Ltd is trading above its 3-year average

If EV/EBIT returns to its 3-Year Average (29.6), the stock would be worth NZ$9.33 (4% downside from current price).

Statistics
Positive Scenarios
0/4
Maximum Downside
-52%
Maximum Upside
No Upside Scenarios
Average Downside
27%
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
=
31
Current
NZ$7.9B
/
Jun 2026
NZ$289.4m
=
27.4
Forward
NZ$7.9B
/
Jun 2027
NZ$344m
=
23.1
Forward
NZ$7.9B
/
Jun 2028
NZ$387.9m
=
20.5
Forward

Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.

Peer Comparison

All Multiples
EV/EBIT
P/E
All Countries
Close
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
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
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
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NZ
Chorus Ltd
NZX:CNU
Average EV/EBIT: 195.4
31
19%
1.6
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -559.9 N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -112.8 N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
710.9
84%
8.5
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -141.4 N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
474.5
N/A N/A
US
Iridium Communications Inc
NASDAQ:IRDM
25
9%
2.8
UK
Liberty Global PLC
NASDAQ:LBTYA
144.7
26%
5.6
BM
Liberty Global Ltd
F:3O41
143.3
26%
5.5
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
21.2
13%
1.6
JP
U-Next Holdings Co Ltd
OTC:USNNF
12.2
N/A N/A
P/E Multiple
Earnings Growth PEG
NZ
Chorus Ltd
NZX:CNU
Average P/E: 73.1
174.8
202%
0.9
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -1.3 N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -92.8 N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
Negative Multiple: -540.9 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -5.6 N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
106.5
N/A N/A
US
Iridium Communications Inc
NASDAQ:IRDM
37.1
18%
2.1
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
25.9
11%
2.4
JP
U-Next Holdings Co Ltd
OTC:USNNF
21.2
10%
2.1

Market Distribution

Higher than 73% of companies in New Zealand
Percentile
73nd
Based on 200 companies
73nd percentile
31
Low
4.9 — 14.7
Typical Range
14.7 — 29.3
High
29.3 —
Distribution Statistics
New Zealand
Min 4.9
30th Percentile 14.7
Median 18.4
70th Percentile 29.3
Max 518.2

Chorus Ltd
Glance View

Market Cap
4.2B NZD
Industry
Telecommunication

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.

CNU Intrinsic Value
7.16 NZD
Overvaluation 27%
Intrinsic Value
Price NZ$9.77
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