M

Maxis Bhd
OTC:MAXSF

Watchlist Manager
Maxis Bhd
OTC:MAXSF
Watchlist
Price: 0.71 USD Market Closed
Market Cap: 5.6B USD

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

Valuation Multiples

vs History
66
vs Industry
27
Median 3Y
2.8
Median 5Y
3
Industry
1.5
Forward
2.7
vs History
84
vs Industry
27
Median 3Y
26.1
Median 5Y
24.3
Industry
16.8
Forward
18.9
vs History
58
vs Industry
28
Median 3Y
9.2
Median 5Y
9
Industry
6.6
vs History
66
vs Industry
17
Median 3Y
26.8
Median 5Y
25.5
Industry
15.6
vs History
34
vs Industry
14
Median 3Y
4.9
Median 5Y
4.8
Industry
2.1
vs History
73
vs Industry
27
Median 3Y
3.6
Median 5Y
3.9
Industry
2.1
Forward
3.4
vs History
74
vs Industry
27
Median 3Y
6.9
Median 5Y
7.3
Industry
4
vs History
65
vs Industry
17
Median 3Y
16
Median 5Y
17
Industry
8.1
Forward
8.6
vs History
88
vs Industry
29
Median 3Y
17.8
Median 5Y
17.8
Industry
13
Forward
14.6
vs History
61
vs Industry
28
Median 3Y
11.7
Median 5Y
11.4
Industry
8.7
vs History
82
vs Industry
29
Median 3Y
18
Median 5Y
18.3
Industry
15.7
vs History
44
vs Industry
21
Median 3Y
2.1
Median 5Y
2.1
Industry
1.2

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
310.5B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
271.5B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
223.2B USD 2.6 18.8 9.3 15.5
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.3 9.6 9.5 9.5
JP
SoftBank Group Corp
TSE:9984
25.1T JPY 3.4 14.5 23.2 51
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
12T INR 6.2 31.1 12.1 22.2
JP
KDDI Corp
TSE:9433
10.8T JPY 1.8 15.9 7.1 11.6
JP
SoftBank Corp
TSE:9434
10.2T JPY 1.5 18.9 8.5 15.1
MX
America Movil SAB de CV
BMV:AMXB
1.1T MXN 1.2 16.5 4.5 8.7
UK
Vodafone Group PLC
LSE:VOD
24.8B GBP 0.7 -6.4 173.9 619.6
P/S Multiple
Revenue Growth P/S to Growth
MY
M
Maxis Bhd
OTC:MAXSF
Average P/S: 2.4
2.8
3%
0.9
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
15%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
9%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
2.6
7%
0.4
CN
China Mobile Ltd
SSE:600941
1.3
3%
0.4
JP
SoftBank Group Corp
TSE:9984
3.4
6%
0.6
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
6.2
16%
0.4
JP
KDDI Corp
TSE:9433
1.8
4%
0.5
JP
SoftBank Corp
TSE:9434
1.5
5%
0.3
MX
America Movil SAB de CV
BMV:AMXB
1.2
6%
0.2
UK
Vodafone Group PLC
LSE:VOD
0.7
5%
0.1
P/E Multiple
Earnings Growth PEG
MY
M
Maxis Bhd
OTC:MAXSF
Average P/E: 18.1
19.9
7%
2.8
ZA
M
MTN Group Ltd
JSE:MTN
Not Available N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
19%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
18.8
14%
1.3
CN
China Mobile Ltd
SSE:600941
9.6
5%
1.9
JP
SoftBank Group Corp
TSE:9984
14.5
-17%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
31.1
17%
1.8
JP
KDDI Corp
TSE:9433
15.9
11%
1.4
JP
SoftBank Corp
TSE:9434
18.9
7%
2.7
MX
America Movil SAB de CV
BMV:AMXB
16.5
-34%
N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
M
Maxis Bhd
OTC:MAXSF
Average EV/EBITDA: 29.3
15.3
3%
5.1
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
23%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
11%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
9.3
10%
0.9
CN
China Mobile Ltd
SSE:600941
9.5
33%
0.3
JP
SoftBank Group Corp
TSE:9984
23.2
20%
1.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
12.1
19%
0.6
JP
KDDI Corp
TSE:9433
7.1
4%
1.8
JP
SoftBank Corp
TSE:9434
8.5
5%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.5
7%
0.6
UK
Vodafone Group PLC
LSE:VOD
173.9
-5%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
M
Maxis Bhd
OTC:MAXSF
Average EV/EBIT: 85.4
15.3
5%
3.1
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
37%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
15%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
15.5
11%
1.4
CN
China Mobile Ltd
SSE:600941
9.5
6%
1.6
JP
SoftBank Group Corp
TSE:9984
51
18%
2.8
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
22.2
28%
0.8
JP
KDDI Corp
TSE:9433
11.6
N/A N/A
JP
SoftBank Corp
TSE:9434
15.1
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.7
8%
1.1
UK
Vodafone Group PLC
LSE:VOD
619.6
2%
309.8