I

Interlink Telecom PCL
SET:ITEL

Watchlist Manager
Interlink Telecom PCL
SET:ITEL
Watchlist
Price: 1.44 THB 2.86% Market Closed
Market Cap: ฿2.9B

Relative Value

The Relative Value of one ITEL stock under the Base Case scenario is 2.41 THB. Compared to the current market price of 1.44 THB, Interlink Telecom PCL is Undervalued by 40%.

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
2.41 THB
Undervaluation 40%
Relative Value
Price
I
Worst Case
Base Case
Best Case

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
2.9B THB 0.8 10.4 7.5 16.7
US
EchoStar Corp
NASDAQ:SATS
32.7B USD 2.2 -2.6 39 -97.1
US
AST SpaceMobile Inc
NASDAQ:ASTS
30B USD 1 629.6 -99.4 -123.1 -104.1
US
Lumen Technologies Inc
NYSE:LUMN
8.4B USD 0.7 -4.8 9.6 -134.3
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
128.4T IDR 80.7 110.1 455.4 455.4
US
Globalstar Inc
AMEX:GSAT
7.6B USD 29 -154 76.9 761.7
UK
Liberty Global PLC
NASDAQ:LBTYA
3.7B USD 1 -1.9 64.5 -104.1
BM
Liberty Global Ltd
F:3O41
3.1B EUR 1 -1.9 63.9 -103.1
MY
TIME dotCom Bhd
KLSE:TIMECOM
11.1B MYR 6.3 25.2 20.8 20.8
JP
U-Next Holdings Co Ltd
OTC:USNNF
2.5B USD 1 21.3 9 12.3
AU
Uniti Group Ltd
ASX:UWL
3.4B AUD 16 62.9 37.3 37.3
P/E Multiple
Earnings Growth PEG
TH
I
Interlink Telecom PCL
SET:ITEL
Average P/E: 46
10.4
-8%
N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -2.6 N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -99.4 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -4.8 N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
110.1
N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
Negative Multiple: -154 N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -1.9 N/A N/A
BM
Liberty Global Ltd
F:3O41
Negative Multiple: -1.9 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
25.2
13%
1.9
JP
U-Next Holdings Co Ltd
OTC:USNNF
21.3
10%
2.1
AU
Uniti Group Ltd
ASX:UWL
62.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
I
Interlink Telecom PCL
SET:ITEL
Average EV/EBIT: 217.4
16.7
9%
1.9
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -97.1 N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -104.1 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -134.3 N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
455.4
N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
761.7
N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -104.1 N/A N/A
BM
Liberty Global Ltd
F:3O41
Negative Multiple: -103.1 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
20.8
9%
2.3
JP
U-Next Holdings Co Ltd
OTC:USNNF
12.3
N/A N/A
AU
Uniti Group Ltd
ASX:UWL
37.3
N/A N/A