StarHub Ltd
SGX:CC3

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

Relative Value

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

CC3 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
63
Median 3Y
0.9
Median 5Y
0.9
Industry
1.4
Forward
0.8
vs History
82
vs Industry
35
Median 3Y
14.4
Median 5Y
14.1
Industry
17
Forward
11.8
vs History
15
vs Industry
40
Median 3Y
5
Median 5Y
4.5
Industry
6.5
vs History
9
vs Industry
19
Median 3Y
7.1
Median 5Y
5.3
Industry
15.7
vs History
84
vs Industry
20
Median 3Y
3.4
Median 5Y
3.5
Industry
2
vs History
96
vs Industry
71
Median 3Y
1.1
Median 5Y
1.1
Industry
2
Forward
0.9
vs History
84
vs Industry
62
Median 3Y
2.3
Median 5Y
2.3
Industry
4
vs History
84
vs Industry
52
Median 3Y
5.4
Median 5Y
5.3
Industry
8
Forward
4.7
vs History
92
vs Industry
43
Median 3Y
11.4
Median 5Y
11.6
Industry
13.8
Forward
9.8
vs History
38
vs Industry
48
Median 3Y
6.1
Median 5Y
5.9
Industry
8.7
vs History
26
vs Industry
34
Median 3Y
10.9
Median 5Y
9.6
Industry
15.4
vs History
93
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 0.8 12.8 4.8 9.8
US
T-Mobile US Inc
NASDAQ:TMUS
262.9B USD 3.2 22 10.8 18.2
ZA
Vodacom Group Ltd
JSE:VOD
257.1B Zac 0 0 0 0
ZA
MTN Group Ltd
JSE:MTN
240.3B Zac 0 0 0 0
CN
China Mobile Ltd
SSE:600941
1.5T CNY 1.5 11 8.3 8.3
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.2T INR 6.5 33.4 13.3 26
JP
SoftBank Group Corp
TSE:9984
13.3T JPY 1.8 11.7 14.5 31.6
JP
SoftBank Corp
TSE:9434
10.3T JPY 1.6 19.8 7.6 13.3
JP
KDDI Corp
TSE:9433
9.5T JPY 1.6 13.9 6.4 10.4
MX
America Movil SAB de CV
BMV:AMXB
994.3B MXN 1.1 29.8 4.4 8.4
UK
Vodafone Group PLC
LSE:VOD
20B GBP 0.6 -5.6 263 813.7
P/S Multiple
Revenue Growth P/S to Growth
SG
StarHub Ltd
SGX:CC3
Average P/S: 2.1
0.8
3%
0.3
US
T-Mobile US Inc
NASDAQ:TMUS
3.2
6%
0.5
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
CN
China Mobile Ltd
SSE:600941
1.5
4%
0.4
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
6.5
15%
0.4
JP
SoftBank Group Corp
TSE:9984
1.8
3%
0.6
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
3%
0.2
P/E Multiple
Earnings Growth PEG
SG
StarHub Ltd
SGX:CC3
Average P/E: 19.3
12.8
8%
1.6
US
T-Mobile US Inc
NASDAQ:TMUS
22
15%
1.5
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
CN
China Mobile Ltd
SSE:600941
11
6%
1.8
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
33.4
17%
2
JP
SoftBank Group Corp
TSE:9984
11.7
-51%
N/A
JP
SoftBank Corp
TSE:9434
19.8
N/A N/A
JP
KDDI Corp
TSE:9433
13.9
10%
1.4
MX
America Movil SAB de CV
BMV:AMXB
29.8
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: 37
4.8
3%
1.6
US
T-Mobile US Inc
NASDAQ:TMUS
10.8
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
8.3
35%
0.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
13.3
17%
0.8
JP
SoftBank Group Corp
TSE:9984
14.5
13%
1.1
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
263
-2%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
StarHub Ltd
SGX:CC3
Average EV/EBIT: 104.4
9.8
5%
2
US
T-Mobile US Inc
NASDAQ:TMUS
18.2
12%
1.5
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
11%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
27%
N/A
CN
China Mobile Ltd
SSE:600941
8.3
6%
1.4
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
26
25%
1
JP
SoftBank Group Corp
TSE:9984
31.6
18%
1.8
JP
SoftBank Corp
TSE:9434
13.3
N/A N/A
JP
KDDI Corp
TSE:9433
10.4
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.4
7%
1.2
UK
Vodafone Group PLC
LSE:VOD
813.7
7%
116.2