B

Beijing Cuiwei Tower Co Ltd
SSE:603123

Watchlist Manager
Beijing Cuiwei Tower Co Ltd
SSE:603123
Watchlist
Price: 13.2 CNY -5.04%
Market Cap: ¥10.5B

Relative Value

The Relative Value of one Beijing Cuiwei Tower Co Ltd stock under the Base Case scenario is hidden CNY. Compared to the current market price of 13.2 CNY, Beijing Cuiwei Tower Co 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.

Beijing Cuiwei Tower Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Beijing Cuiwei Tower Co 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
CN
Beijing Cuiwei Tower Co Ltd
SSE:603123
11.1B CNY 4.7 -17.1 -27.8 -27.8
US
Visa Inc
NYSE:V
621.9B USD 15 30.2 21.6 22.5
US
Mastercard Inc
NYSE:MA
473.7B USD 14.4 31.6 23.4 24.8
US
Automatic Data Processing Inc
NASDAQ:ADP
85.3B USD 4 20.1 14.1 15.5
US
PayPal Holdings Inc
NASDAQ:PYPL
36.1B USD 1.1 6.9 4.8 5.6
NL
Adyen NV
AEX:ADYEN
29.2B EUR 12 29.7 15.3 17.1
US
Fiserv Inc
NASDAQ:FISV
32B USD 1.5 9.3 6.7 10.4
US
Paychex Inc
NASDAQ:PAYX
33.3B USD 5.5 20.8 13.2 15.1
ES
Amadeus IT Group SA
MAD:AMS
21.2B EUR 3.3 15.9 9.7 12.3
US
Fidelity National Information Services Inc
NYSE:FIS
24.5B USD 2.3 161.3 9.5 19.4
US
Fleetcor Technologies Inc
NYSE:CPAY
22.9B USD 5 21.4 12.3 14.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
B
Beijing Cuiwei Tower Co Ltd
SSE:603123
Average EV/EBITDA: 13.1
Negative Multiple: -27.8
N/A N/A
US
Visa Inc
NYSE:V
21.6
12%
1.8
US
Mastercard Inc
NYSE:MA
23.4
N/A N/A
US
Automatic Data Processing Inc
NASDAQ:ADP
14.1
7%
2
US
PayPal Holdings Inc
NASDAQ:PYPL
4.8
7%
0.7
NL
Adyen NV
AEX:ADYEN
15.3
28%
0.5
US
Fiserv Inc
NASDAQ:FISV
6.7
3%
2.2
US
Paychex Inc
NASDAQ:PAYX
13.2
12%
1.1
ES
Amadeus IT Group SA
MAD:AMS
9.7
8%
1.2
US
Fidelity National Information Services Inc
NYSE:FIS
9.5
13%
0.7
US
F
Fleetcor Technologies Inc
NYSE:CPAY
12.3
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
B
Beijing Cuiwei Tower Co Ltd
SSE:603123
Average EV/EBIT: 15.8
Negative Multiple: -27.8
N/A N/A
US
Visa Inc
NYSE:V
22.5
12%
1.9
US
Mastercard Inc
NYSE:MA
24.8
13%
1.9
US
Automatic Data Processing Inc
NASDAQ:ADP
15.5
8%
1.9
US
PayPal Holdings Inc
NASDAQ:PYPL
5.6
N/A N/A
NL
Adyen NV
AEX:ADYEN
17.1
28%
0.6
US
Fiserv Inc
NASDAQ:FISV
10.4
9%
1.2
US
Paychex Inc
NASDAQ:PAYX
15.1
11%
1.4
ES
Amadeus IT Group SA
MAD:AMS
12.3
10%
1.2
US
Fidelity National Information Services Inc
NYSE:FIS
19.4
29%
0.7
US
F
Fleetcor Technologies Inc
NYSE:CPAY
14.8
N/A N/A