StarHub Ltd
SGX:CC3

Watchlist Manager
StarHub Ltd Logo
StarHub Ltd
SGX:CC3
Watchlist
Price: 1.13 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 1.13 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
79
vs Industry
63
Median 3Y
0.8
Median 5Y
0.9
Industry
1.5
Forward
0.8
vs History
28
vs Industry
35
Median 3Y
15.5
Median 5Y
14.4
Industry
16.9
Forward
16.3
vs History
9
vs Industry
40
Median 3Y
5.4
Median 5Y
4.9
Industry
6.4
vs History
9
vs Industry
19
Median 3Y
11.7
Median 5Y
6
Industry
15.6
vs History
76
vs Industry
20
Median 3Y
3.3
Median 5Y
3.5
Industry
2.1
vs History
85
vs Industry
71
Median 3Y
1
Median 5Y
1.1
Industry
2.1
Forward
1
vs History
66
vs Industry
62
Median 3Y
2.3
Median 5Y
2.3
Industry
4
vs History
53
vs Industry
52
Median 3Y
5.5
Median 5Y
5.3
Industry
8.1
Forward
5.5
vs History
53
vs Industry
43
Median 3Y
11.6
Median 5Y
11.9
Industry
13.1
Forward
13
vs History
11
vs Industry
48
Median 3Y
6.5
Median 5Y
6.1
Industry
8.6
vs History
vs Industry
34
Median 3Y
10.4
Median 5Y
9.3
Industry
15.4
vs History
93
vs Industry
38
Median 3Y
1.3
Median 5Y
1.4
Industry
1.2

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
1.9B SGD 0.8 16.4 5.3 11.6
ZA
MTN Group Ltd
JSE:MTN
285.5B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
256.5B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
218.3B USD 2.5 18.4 9.2 15.3
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.4 9.9 9.8 9.8
JP
SoftBank Group Corp
TSE:9984
25.5T JPY 3.5 14.7 23.4 51.5
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.9T INR 6.1 30.8 11.9 21.9
JP
KDDI Corp
TSE:9433
10.7T JPY 1.8 15.7 7 11.5
JP
SoftBank Corp
TSE:9434
10.3T JPY 1.5 19.1 8.5 15.2
MX
America Movil SAB de CV
BMV:AMXB
1.2T MXN 1.2 17.1 4.6 9
UK
Vodafone Group PLC
LSE:VOD
23.6B GBP 0.7 -6.1 174 619.7
P/S Multiple
Revenue Growth P/S to Growth
SG
StarHub Ltd
SGX:CC3
Average P/S: 2.2
0.8
2%
0.4
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
15%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
9%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
2.5
7%
0.4
CN
China Mobile Ltd
SSE:600941
1.4
3%
0.5
JP
SoftBank Group Corp
TSE:9984
3.5
6%
0.6
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
6.1
16%
0.4
JP
KDDI Corp
TSE:9433
1.8
4%
0.4
JP
SoftBank Corp
TSE:9434
1.5
5%
0.3
MX
America Movil SAB de CV
BMV:AMXB
1.2
6%
0.2
UK
Vodafone Group PLC
LSE:VOD
0.7
5%
0.1
P/E Multiple
Earnings Growth PEG
SG
StarHub Ltd
SGX:CC3
Average P/E: 17.8
16.4
2%
8.2
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
18.4
15%
1.2
CN
China Mobile Ltd
SSE:600941
9.9
5%
2
JP
SoftBank Group Corp
TSE:9984
14.7
-16%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
30.8
17%
1.8
JP
KDDI Corp
TSE:9433
15.7
11%
1.4
JP
SoftBank Corp
TSE:9434
19.1
8%
2.4
MX
America Movil SAB de CV
BMV:AMXB
17.1
-34%
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
StarHub Ltd
SGX:CC3
Average EV/EBITDA: 28.2
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
9.2
10%
0.9
CN
China Mobile Ltd
SSE:600941
9.8
33%
0.3
JP
SoftBank Group Corp
TSE:9984
23.4
20%
1.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.9
18%
0.7
JP
KDDI Corp
TSE:9433
7
4%
1.8
JP
SoftBank Corp
TSE:9434
8.5
5%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.6
7%
0.7
UK
Vodafone Group PLC
LSE:VOD
174
-6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
StarHub Ltd
SGX:CC3
Average EV/EBIT: 85.1
11.6
1%
11.6
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
15.3
12%
1.3
CN
China Mobile Ltd
SSE:600941
9.8
6%
1.6
JP
SoftBank Group Corp
TSE:9984
51.5
18%
2.9
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
21.9
27%
0.8
JP
KDDI Corp
TSE:9433
11.5
N/A N/A
JP
SoftBank Corp
TSE:9434
15.2
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
9
9%
1
UK
Vodafone Group PLC
LSE:VOD
619.7
1%
619.7