Digilife Technologies Ltd
SGX:BAI

Watchlist Manager
Digilife Technologies Ltd Logo
Digilife Technologies Ltd
SGX:BAI
Watchlist
Price: 0.655 SGD Market Closed
Market Cap: 9.1m SGD

Relative Value

BAI doesn't have a meaningful market cap.

The Relative Value of one BAI stock under the Base Case scenario is 0.555 SGD. Compared to the current market price of 0.655 SGD, Digilife Technologies Ltd is Overvalued by 15%.

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.

BAI Relative Value
Base Case
0.555 SGD
Overvaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
20
vs Industry
59
Median 3Y
0.2
Median 5Y
0.1
Industry
1.5
vs History
vs Industry
16
Median 3Y
27.9
Median 5Y
-3.2
Industry
17.7
vs History
39
vs Industry
16
Median 3Y
12.1
Median 5Y
6.8
Industry
6.6
vs History
11
vs Industry
6
Median 3Y
5.2
Median 5Y
-3.1
Industry
16.9
vs History
98
vs Industry
80
Median 3Y
0.6
Median 5Y
0.6
Industry
2.1
vs History
vs Industry
88
Median 3Y
0.1
Median 5Y
0
Industry
2.1
vs History
vs Industry
87
Median 3Y
0.4
Median 5Y
0.4
Industry
4.3
vs History
1
vs Industry
62
Median 3Y
-7.7
Median 5Y
1.7
Industry
8.3
vs History
28
vs Industry
53
Median 3Y
-2.9
Median 5Y
-3.6
Industry
13.8
vs History
vs Industry
69
Median 3Y
2.5
Median 5Y
1.4
Industry
8.8
vs History
vs Industry
53
Median 3Y
1.8
Median 5Y
-1.1
Industry
16.2
vs History
vs Industry
88
Median 3Y
0.2
Median 5Y
0.2
Industry
1.2

Multiples Across Competitors

BAI Competitors Multiples
Digilife Technologies Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
Digilife Technologies Ltd
SGX:BAI
8.8m SGD 0.7 -2.5 49.6 2.2
US
T-Mobile US Inc
NASDAQ:TMUS
272.7B USD 3.2 22.3 10.7 17.7
ZA
Vodacom Group Ltd
JSE:VOD
261.2B Zac 0 0 0 0
ZA
MTN Group Ltd
JSE:MTN
251.8B Zac 0 0 0 0
CN
China Mobile Ltd
SSE:600941
1.5T CNY 1.4 10.2 8 8
JP
SoftBank Group Corp
TSE:9984
25.9T JPY 3.5 15 23.7 52.1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
10.8T INR 6.3 32.3 12.9 25.2
JP
SoftBank Corp
TSE:9434
10.9T JPY 1.6 21.8 9 16
JP
KDDI Corp
TSE:9433
10T JPY 1.7 14.7 6.6 10.8
MX
America Movil SAB de CV
BMV:AMXB
1.1T MXN 1.2 22 4.6 8.9
UK
Vodafone Group PLC
LSE:VOD
21.9B GBP 0.7 -6.1 177.4 565.2
P/E Multiple
Earnings Growth PEG
SG
Digilife Technologies Ltd
SGX:BAI
Average P/E: 19.8
Negative Multiple: -2.5
N/A N/A
US
T-Mobile US Inc
NASDAQ:TMUS
22.3
16%
1.4
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
20%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available N/A N/A
CN
China Mobile Ltd
SSE:600941
10.2
6%
1.7
JP
SoftBank Group Corp
TSE:9984
15
-36%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
32.3
16%
2
JP
SoftBank Corp
TSE:9434
21.8
7%
3.1
JP
KDDI Corp
TSE:9433
14.7
11%
1.3
MX
America Movil SAB de CV
BMV:AMXB
22
-35%
N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
Digilife Technologies Ltd
SGX:BAI
Average EV/EBITDA: 33.6
49.6
N/A N/A
US
T-Mobile US Inc
NASDAQ:TMUS
10.7
9%
1.2
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
17%
N/A
CN
China Mobile Ltd
SSE:600941
8
35%
0.2
JP
SoftBank Group Corp
TSE:9984
23.7
13%
1.8
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
12.9
18%
0.7
JP
SoftBank Corp
TSE:9434
9
5%
1.8
JP
KDDI Corp
TSE:9433
6.6
4%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.6
6%
0.8
UK
Vodafone Group PLC
LSE:VOD
177.4
-8%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
Digilife Technologies Ltd
SGX:BAI
Average EV/EBIT: 78.5
2.2
N/A N/A
US
T-Mobile US Inc
NASDAQ:TMUS
17.7
12%
1.5
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
16%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
35%
N/A
CN
China Mobile Ltd
SSE:600941
8
6%
1.3
JP
SoftBank Group Corp
TSE:9984
52.1
18%
2.9
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
25.2
26%
1
JP
SoftBank Corp
TSE:9434
16
N/A N/A
JP
KDDI Corp
TSE:9433
10.8
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.9
8%
1.1
UK
Vodafone Group PLC
LSE:VOD
565.2
1%
565.2