I

Interlink Telecom PCL
SET:ITEL

Watchlist Manager
Interlink Telecom PCL
SET:ITEL
Watchlist
Price: 1.38 THB 5.34% Market Closed
Market Cap: 1.9B THB

Relative Value

The Relative Value of one ITEL stock under the Base Case scenario is hidden THB. Compared to the current market price of 1.38 THB, Interlink Telecom PCL 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.

ITEL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
70
Median 3Y
1.1
Median 5Y
1.2
Industry
1.5
Forward
0.6
vs History
80
vs Industry
52
Median 3Y
11.1
Median 5Y
14
Industry
16.7
Forward
19.2
vs History
73
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
90
vs Industry
78
Median 3Y
0.8
Median 5Y
1.1
Industry
2.1
vs History
92
vs Industry
44
Median 3Y
2.2
Median 5Y
2.4
Industry
2
Forward
1.6
vs History
57
vs Industry
21
Median 3Y
9.8
Median 5Y
10.5
Industry
4
vs History
92
vs Industry
44
Median 3Y
7.3
Median 5Y
8.3
Industry
8.1
Forward
6.3
vs History
69
vs Industry
39
Median 3Y
13.7
Median 5Y
15.6
Industry
13.1
Forward
13.6
vs History
68
vs Industry
24
Median 3Y
5.2
Median 5Y
5.2
Industry
8.7
vs History
33
vs Industry
52
Median 3Y
6.5
Median 5Y
4.6
Industry
15.8
vs History
90
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 10 6.2 13.9
US
EchoStar Corp
NASDAQ:SATS
31.4B USD 2.1 -2.4 37.7 -94
US
AST SpaceMobile Inc
NASDAQ:ASTS
27B USD 1 456.3 -88.8 -109.8 -92.9
US
Lumen Technologies Inc
NYSE:LUMN
8B USD 0.6 -4.9 7.7 136.5
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
128.7T IDR 80.9 110.4 456.7 456.7
US
Globalstar Inc
AMEX:GSAT
7.8B USD 30 -159.5 79.6 788.4
UK
Liberty Global PLC
NASDAQ:LBTYA
3.8B USD 1 -1.9 64.8 -104.6
MY
TIME dotCom Bhd
KLSE:TIMECOM
10.6B MYR 6 24.1 18.4 18.4
JP
U-Next Holdings Co Ltd
OTC:USNNF
2.5B USD 1 21.4 5.7 6.9
NZ
Chorus Ltd
NZX:CNU
4.1B NZD 4.1 1 028.3 33.4 33.4
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: 202.3
10
-19%
N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -2.4 N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -88.8 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -4.9 N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
110.4
N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
Negative Multiple: -159.5 N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -1.9 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
24.1
13%
1.9
JP
U-Next Holdings Co Ltd
OTC:USNNF
21.4
10%
2.1
NZ
Chorus Ltd
NZX:CNU
1 028.3
199%
5.2
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: 182.6
13.9
9%
1.5
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -94 N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -92.9 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
136.5
11%
12.4
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
456.7
N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
788.4
N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -104.6 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
18.4
9%
2
JP
U-Next Holdings Co Ltd
OTC:USNNF
6.9
N/A N/A
NZ
Chorus Ltd
NZX:CNU
33.4
19%
1.8
JP
Usen Next Holdings Co Ltd
TSE:9418
6.4
N/A N/A