Relative Value

The Relative Value of one MAXSF stock under the Base Case scenario is hidden USD. Compared to the current market price of 0.71 USD, Maxis Bhd is hidden .

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.

MAXSF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

MAXSF Competitors Multiples
Maxis Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Maxis Bhd
OTC:MAXSF
29.9B USD 2.8 19.9 15.3 15.3
ZA
MTN Group Ltd
JSE:MTN
365.3B ZAR 1.8 48.4 7.9 7.9
ZA
Vodacom Group Ltd
JSE:VOD
309B ZAR 1.9 16.4 5.7 9.3
US
T-Mobile US Inc
NASDAQ:TMUS
239B USD 2.7 21.6 9.8 16.9
CN
China Mobile Ltd
SSE:600941
1.3T CNY 1.2 8.8 6.7 6.7
JP
SoftBank Group Corp
TSE:9984
25.3T JPY 3.4 8.3 23 54.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.3T INR 5.6 37.2 10.8 19.4
MX
America Movil SAB de CV
BMV:AMXB
1.2T MXN 1.3 15 4.8 9.3
JP
SoftBank Corp
TSE:9434
10.2T JPY 1.5 18 7.7 13.6
JP
KDDI Corp
TSE:9433
10.1T JPY 1.7 14.1 6.7 10.9
UK
Vodafone Group PLC
LSE:VOD
27.7B GBP 0.8 -7.3 4.3 15.2
P/E Multiple
Earnings Growth PEG
MY
M
Maxis Bhd
OTC:MAXSF
Average P/E: 20.8
19.9
7%
2.8
ZA
M
MTN Group Ltd
JSE:MTN
48.4
N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
16.4
19%
0.9
US
T-Mobile US Inc
NASDAQ:TMUS
21.6
24%
0.9
CN
China Mobile Ltd
SSE:600941
8.8
5%
1.8
JP
SoftBank Group Corp
TSE:9984
8.3
-17%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
37.2
16%
2.3
MX
America Movil SAB de CV
BMV:AMXB
15
-57%
N/A
JP
SoftBank Corp
TSE:9434
18
7%
2.6
JP
KDDI Corp
TSE:9433
14.1
11%
1.3
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -7.3 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
M
Maxis Bhd
OTC:MAXSF
Average EV/EBITDA: 9.3
15.3
3%
5.1
ZA
M
MTN Group Ltd
JSE:MTN
7.9
23%
0.3
ZA
V
Vodacom Group Ltd
JSE:VOD
5.7
11%
0.5
US
T-Mobile US Inc
NASDAQ:TMUS
9.8
10%
1
CN
China Mobile Ltd
SSE:600941
6.7
33%
0.2
JP
SoftBank Group Corp
TSE:9984
23
20%
1.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
10.8
19%
0.6
MX
America Movil SAB de CV
BMV:AMXB
4.8
5%
1
JP
SoftBank Corp
TSE:9434
7.7
5%
1.5
JP
KDDI Corp
TSE:9433
6.7
4%
1.7
UK
Vodafone Group PLC
LSE:VOD
4.3
-5%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
M
Maxis Bhd
OTC:MAXSF
Average EV/EBIT: 16.2
15.3
5%
3.1
ZA
M
MTN Group Ltd
JSE:MTN
7.9
37%
0.2
ZA
V
Vodacom Group Ltd
JSE:VOD
9.3
15%
0.6
US
T-Mobile US Inc
NASDAQ:TMUS
16.9
14%
1.2
CN
China Mobile Ltd
SSE:600941
6.7
6%
1.1
JP
SoftBank Group Corp
TSE:9984
54.2
18%
3
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
19.4
28%
0.7
MX
America Movil SAB de CV
BMV:AMXB
9.3
7%
1.3
JP
SoftBank Corp
TSE:9434
13.6
N/A N/A
JP
KDDI Corp
TSE:9433
10.9
N/A N/A
UK
Vodafone Group PLC
LSE:VOD
15.2
2%
7.6