StarHub Ltd
SGX:CC3

Watchlist Manager
StarHub Ltd Logo
StarHub Ltd
SGX:CC3
Watchlist
Price: 1.14 SGD 0.88% Market Closed
Market Cap: 2B SGD

Relative Value

The Relative Value of one CC3 stock under the Base Case scenario is 1.66 SGD. Compared to the current market price of 1.14 SGD, StarHub Ltd is Undervalued by 31%.

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
1.66 SGD
Undervaluation 31%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

CC3 Competitors Multiples
StarHub Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
StarHub Ltd
SGX:CC3
2B SGD 0.8 16.6 5.3 11.7
ZA
MTN Group Ltd
JSE:MTN
327.4B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
276B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
208.4B USD 2.4 17.6 8.9 14.8
CN
China Mobile Ltd
SSE:600941
1.3T CNY 1.2 9.1 7 7
JP
SoftBank Group Corp
TSE:9984
22.9T JPY 3 7.5 21.4 50.5
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.5T INR 5.9 29.8 11.6 21.3
JP
SoftBank Corp
TSE:9434
10.3T JPY 1.5 19 7.9 14
JP
KDDI Corp
TSE:9433
10.1T JPY 1.7 14.2 6.7 10.9
MX
America Movil SAB de CV
BMV:AMXB
1.1T MXN 1.2 16.1 4.4 8.6
UK
Vodafone Group PLC
LSE:VOD
25.2B GBP 0 -0.1 0 0.1
P/E Multiple
Earnings Growth PEG
SG
StarHub Ltd
SGX:CC3
Average P/E: 16.2
16.6
2%
8.3
ZA
M
MTN Group Ltd
JSE:MTN
Not Available N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
19%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
17.6
14%
1.3
CN
China Mobile Ltd
SSE:600941
9.1
5%
1.8
JP
SoftBank Group Corp
TSE:9984
7.5
-17%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
29.8
17%
1.8
JP
SoftBank Corp
TSE:9434
19
7%
2.7
JP
KDDI Corp
TSE:9433
14.2
11%
1.3
MX
America Movil SAB de CV
BMV:AMXB
16.1
-34%
N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -0.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
StarHub Ltd
SGX:CC3
Average EV/EBITDA: 8.1
5.3
1%
5.3
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
23%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
11%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
8.9
10%
0.9
CN
China Mobile Ltd
SSE:600941
7
33%
0.2
JP
SoftBank Group Corp
TSE:9984
21.4
20%
1.1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.6
19%
0.6
JP
SoftBank Corp
TSE:9434
7.9
5%
1.6
JP
KDDI Corp
TSE:9433
6.7
4%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.4
7%
0.6
UK
Vodafone Group PLC
LSE:VOD
0
-5%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
StarHub Ltd
SGX:CC3
Average EV/EBIT: 15.4
11.7
1%
11.7
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
37%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
15%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
14.8
11%
1.3
CN
China Mobile Ltd
SSE:600941
7
6%
1.2
JP
SoftBank Group Corp
TSE:9984
50.5
18%
2.8
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
21.3
28%
0.8
JP
SoftBank Corp
TSE:9434
14
N/A N/A
JP
KDDI Corp
TSE:9433
10.9
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.6
8%
1.1
UK
Vodafone Group PLC
LSE:VOD
0.1
2%
0