StarHub Ltd
SGX:CC3

Watchlist Manager
StarHub Ltd Logo
StarHub Ltd
SGX:CC3
Watchlist
Price: 1.18 SGD Market Closed
Market Cap: 2B SGD

Relative Value

The Relative Value of one CC3 stock under the Base Case scenario is 1.78 SGD. Compared to the current market price of 1.18 SGD, StarHub Ltd is Undervalued by 34%.

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.

CC3 Relative Value
Base Case
1.78 SGD
Undervaluation 34%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
63
vs Industry
63
Median 3Y
0.9
Median 5Y
0.9
Industry
1.4
Forward
0.8
vs History
71
vs Industry
35
Median 3Y
14.4
Median 5Y
14.1
Industry
17.3
Forward
12.2
vs History
12
vs Industry
40
Median 3Y
5
Median 5Y
4.5
Industry
6.6
vs History
6
vs Industry
19
Median 3Y
11.2
Median 5Y
5.3
Industry
16
vs History
71
vs Industry
20
Median 3Y
3.4
Median 5Y
3.5
Industry
2.1
vs History
92
vs Industry
71
Median 3Y
1.1
Median 5Y
1.1
Industry
2.1
Forward
0.9
vs History
80
vs Industry
62
Median 3Y
2.3
Median 5Y
2.3
Industry
4.1
vs History
73
vs Industry
52
Median 3Y
5.4
Median 5Y
5.3
Industry
8.3
Forward
4.8
vs History
87
vs Industry
43
Median 3Y
11.4
Median 5Y
11.6
Industry
13.9
Forward
10.1
vs History
25
vs Industry
48
Median 3Y
6.2
Median 5Y
5.9
Industry
8.7
vs History
23
vs Industry
34
Median 3Y
13.5
Median 5Y
9.7
Industry
15.6
vs History
85
vs Industry
38
Median 3Y
1.4
Median 5Y
1.4
Industry
1.2

Multiples Across Competitors

CC3 Competitors Multiples
StarHub Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
StarHub Ltd
SGX:CC3
2B SGD 0.9 13.3 4.9 10.1
ZA
Vodacom Group Ltd
JSE:VOD
266.8B Zac 0 0 0 0
ZA
MTN Group Ltd
JSE:MTN
260B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
259B USD 3.1 21.7 10.7 18
CN
China Mobile Ltd
SSE:600941
1.5T CNY 1.5 11 8.3 8.3
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11T INR 6.3 32.6 13 25.4
JP
SoftBank Group Corp
TSE:9984
15.2T JPY 2.1 13.4 15.6 34.2
JP
SoftBank Corp
TSE:9434
10.3T JPY 1.6 19.8 7.6 13.3
JP
KDDI Corp
TSE:9433
9.6T JPY 1.6 14.1 6.4 10.5
MX
America Movil SAB de CV
BMV:AMXB
994.3B MXN 1.1 29.7 4.4 8.4
UK
Vodafone Group PLC
LSE:VOD
20.1B GBP 0.6 -5.6 177.2 564.7
P/S Multiple
Revenue Growth P/S to Growth
SG
StarHub Ltd
SGX:CC3
Average P/S: 2.1
0.9
3%
0.3
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
12%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
3.1
6%
0.5
CN
China Mobile Ltd
SSE:600941
1.5
4%
0.4
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
6.3
N/A N/A
JP
SoftBank Group Corp
TSE:9984
2.1
3%
0.7
JP
SoftBank Corp
TSE:9434
1.6
4%
0.4
JP
KDDI Corp
TSE:9433
1.6
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
1.1
7%
0.2
UK
Vodafone Group PLC
LSE:VOD
0.6
N/A N/A
P/E Multiple
Earnings Growth PEG
SG
StarHub Ltd
SGX:CC3
Average P/E: 19.4
13.3
8%
1.7
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available N/A N/A
US
T-Mobile US Inc
NASDAQ:TMUS
21.7
15%
1.4
CN
China Mobile Ltd
SSE:600941
11
6%
1.8
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
32.6
17%
1.9
JP
SoftBank Group Corp
TSE:9984
13.4
-51%
N/A
JP
SoftBank Corp
TSE:9434
19.8
N/A N/A
JP
KDDI Corp
TSE:9433
14.1
11%
1.3
MX
America Movil SAB de CV
BMV:AMXB
29.7
65%
0.5
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -5.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
StarHub Ltd
SGX:CC3
Average EV/EBITDA: 27.6
4.9
3%
1.6
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
US
T-Mobile US Inc
NASDAQ:TMUS
10.7
9%
1.2
CN
China Mobile Ltd
SSE:600941
8.3
35%
0.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
13
N/A N/A
JP
SoftBank Group Corp
TSE:9984
15.6
13%
1.2
JP
SoftBank Corp
TSE:9434
7.6
4%
1.9
JP
KDDI Corp
TSE:9433
6.4
4%
1.6
MX
America Movil SAB de CV
BMV:AMXB
4.4
6%
0.7
UK
Vodafone Group PLC
LSE:VOD
177.2
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
StarHub Ltd
SGX:CC3
Average EV/EBIT: 77
10.1
5%
2
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
11%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
27%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
18
12%
1.5
CN
China Mobile Ltd
SSE:600941
8.3
6%
1.4
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
25.4
N/A N/A
JP
SoftBank Group Corp
TSE:9984
34.2
18%
1.9
JP
SoftBank Corp
TSE:9434
13.3
N/A N/A
JP
KDDI Corp
TSE:9433
10.5
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.4
7%
1.2
UK
Vodafone Group PLC
LSE:VOD
564.7
N/A N/A