I

Interlink Telecom PCL
SET:ITEL

Watchlist Manager
Interlink Telecom PCL
SET:ITEL
Watchlist
Price: 1.34 THB -1.47% Market Closed
Market Cap: 1.9B THB

Relative Value

The Relative Value of one ITEL stock under the Base Case scenario is 4.02 THB. Compared to the current market price of 1.34 THB, Interlink Telecom PCL is Undervalued by 67%.

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.

ITEL Relative Value
Base Case
4.02 THB
Undervaluation 67%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
70
Median 3Y
1.1
Median 5Y
1.2
Industry
1.5
Forward
0.6
vs History
79
vs Industry
52
Median 3Y
11.1
Median 5Y
14
Industry
16.7
Forward
18.7
vs History
71
vs Industry
50
Median 3Y
2.7
Median 5Y
3
Industry
6.4
vs History
vs Industry
31
Median 3Y
-7.3
Median 5Y
-7.2
Industry
15.7
vs History
87
vs Industry
78
Median 3Y
0.8
Median 5Y
1.1
Industry
2.1
vs History
90
vs Industry
44
Median 3Y
2.2
Median 5Y
2.4
Industry
2
Forward
1.6
vs History
55
vs Industry
21
Median 3Y
9.8
Median 5Y
10.5
Industry
4
vs History
90
vs Industry
44
Median 3Y
7.3
Median 5Y
8.3
Industry
8.1
Forward
6.2
vs History
66
vs Industry
39
Median 3Y
13.7
Median 5Y
15.6
Industry
13.1
Forward
13.4
vs History
66
vs Industry
24
Median 3Y
5.2
Median 5Y
5.2
Industry
8.7
vs History
28
vs Industry
52
Median 3Y
6.5
Median 5Y
4.6
Industry
15.8
vs History
87
vs Industry
70
Median 3Y
0.8
Median 5Y
0.9
Industry
1.2

Multiples Across Competitors

ITEL Competitors Multiples
Interlink Telecom PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Interlink Telecom PCL
SET:ITEL
1.9B THB 0.7 9.7 6.1 13.7
US
EchoStar Corp
NASDAQ:SATS
30.4B USD 2 -2.3 36.9 -92
US
AST SpaceMobile Inc
NASDAQ:ASTS
26B USD 1 403.1 -85.6 -105.7 -89.4
US
Lumen Technologies Inc
NYSE:LUMN
7.9B USD 0.6 -4.8 7.7 135.7
US
Globalstar Inc
AMEX:GSAT
8B USD 30.6 -162.5 81.1 803.1
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
126.6T IDR 79.5 108.6 449.3 449.3
UK
Liberty Global PLC
NASDAQ:LBTYA
3.7B USD 1 -1.9 64.6 -104.1
JP
U-Next Holdings Co Ltd
OTC:USNNF
2.5B USD 1 21.4 5.7 6.9
MY
TIME dotCom Bhd
KLSE:TIMECOM
10.2B MYR 5.8 23.2 17.6 17.6
NZ
Chorus Ltd
NZX:CNU
4.1B NZD 4 1 020.7 33.3 33.3
JP
Usen Next Holdings Co Ltd
TSE:9418
361.1B JPY 0.9 19.6 5.3 6.4
P/E Multiple
Earnings Growth PEG
TH
I
Interlink Telecom PCL
SET:ITEL
Average P/E: 200.5
9.7
-19%
N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -2.3 N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -85.6 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -4.8 N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
Negative Multiple: -162.5 N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
108.6
N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -1.9 N/A N/A
JP
U-Next Holdings Co Ltd
OTC:USNNF
21.4
10%
2.1
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
23.2
13%
1.8
NZ
Chorus Ltd
NZX:CNU
1 020.7
199%
5.1
JP
Usen Next Holdings Co Ltd
TSE:9418
19.6
10%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
I
Interlink Telecom PCL
SET:ITEL
Average EV/EBIT: 183.3
13.7
9%
1.5
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -92 N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -89.4 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
135.7
11%
12.3
US
G
Globalstar Inc
AMEX:GSAT
803.1
N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
449.3
N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -104.1 N/A N/A
JP
U-Next Holdings Co Ltd
OTC:USNNF
6.9
N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
17.6
9%
2
NZ
Chorus Ltd
NZX:CNU
33.3
19%
1.8
JP
Usen Next Holdings Co Ltd
TSE:9418
6.4
N/A N/A