Orange Belgium SA
SWB:MOS

Watchlist Manager
Orange Belgium SA Logo
Orange Belgium SA
SWB:MOS
Watchlist
Price: 18.85 EUR
Market Cap: 1.3B EUR

Relative Value

The Relative Value of one MOS stock under the Base Case scenario is 43.79 EUR. Compared to the current market price of 18.85 EUR, Orange Belgium SA is Undervalued by 57%.

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.

MOS Relative Value
Base Case
43.79 EUR
Undervaluation 57%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
26
vs Industry
78
Median 3Y
0.6
Median 5Y
0.6
Industry
1.5
Forward
0.6
vs History
39
vs Industry
0
Median 3Y
46.4
Median 5Y
30
Industry
16.9
Forward
39.8
vs History
39
vs Industry
67
Median 3Y
2.2
Median 5Y
2.6
Industry
6.4
vs History
vs Industry
55
Median 3Y
-2.5
Median 5Y
0.8
Industry
15.6
vs History
49
vs Industry
59
Median 3Y
1.2
Median 5Y
1.3
Industry
2.1
vs History
20
vs Industry
54
Median 3Y
1.5
Median 5Y
1.2
Industry
2.1
Forward
1.4
vs History
22
vs Industry
66
Median 3Y
2.3
Median 5Y
2
Industry
4
vs History
31
vs Industry
51
Median 3Y
5
Median 5Y
4.1
Industry
8.1
Forward
5.5
vs History
41
vs Industry
14
Median 3Y
21.5
Median 5Y
19.9
Industry
13.1
Forward
19.2
vs History
20
vs Industry
48
Median 3Y
6.3
Median 5Y
4.7
Industry
8.6
vs History
11
vs Industry
6
Median 3Y
13.5
Median 5Y
10.3
Industry
15.4
vs History
39
vs Industry
58
Median 3Y
0.8
Median 5Y
0.8
Industry
1.2

Multiples Across Competitors

MOS Competitors Multiples
Orange Belgium SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BE
Orange Belgium SA
SWB:MOS
1.3B EUR 0.7 34.5 5 20.4
ZA
MTN Group Ltd
JSE:MTN
289.8B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
261.6B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
224B USD 2.6 18.9 9.4 15.6
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.3 9.7 9.6 9.6
JP
SoftBank Group Corp
TSE:9984
24.4T JPY 3.3 14.1 21.8 48
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.9T INR 6.1 31 12 22
JP
KDDI Corp
TSE:9433
10.8T JPY 1.8 15.9 7.1 11.6
JP
SoftBank Corp
TSE:9434
10.3T JPY 1.5 19 8.5 15.2
MX
America Movil SAB de CV
BMV:AMXB
1.1T MXN 1.2 16.5 4.5 8.8
UK
Vodafone Group PLC
LSE:VOD
24.1B GBP 0.7 -6.2 174.7 622.3
P/S Multiple
Revenue Growth P/S to Growth
BE
Orange Belgium SA
SWB:MOS
Average P/S: 2.1
0.7
5%
0.1
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
2.6
7%
0.4
CN
China Mobile Ltd
SSE:600941
1.3
3%
0.4
JP
SoftBank Group Corp
TSE:9984
3.3
6%
0.6
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
6.1
16%
0.4
JP
KDDI Corp
TSE:9433
1.8
4%
0.5
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
BE
Orange Belgium SA
SWB:MOS
Average P/E: 19.9
34.5
-26%
N/A
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
18.9
15%
1.3
CN
China Mobile Ltd
SSE:600941
9.7
5%
1.9
JP
SoftBank Group Corp
TSE:9984
14.1
-16%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
31
17%
1.8
JP
KDDI Corp
TSE:9433
15.9
11%
1.4
JP
SoftBank Corp
TSE:9434
19
8%
2.4
MX
America Movil SAB de CV
BMV:AMXB
16.5
-34%
N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.2 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BE
Orange Belgium SA
SWB:MOS
Average EV/EBITDA: 28.1
5
-4%
N/A
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
9.4
10%
0.9
CN
China Mobile Ltd
SSE:600941
9.6
33%
0.3
JP
SoftBank Group Corp
TSE:9984
21.8
20%
1.1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
12
18%
0.7
JP
KDDI Corp
TSE:9433
7.1
4%
1.8
JP
SoftBank Corp
TSE:9434
8.5
5%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.5
7%
0.6
UK
Vodafone Group PLC
LSE:VOD
174.7
-6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BE
Orange Belgium SA
SWB:MOS
Average EV/EBIT: 85.9
20.4
-1%
N/A
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
15.6
12%
1.3
CN
China Mobile Ltd
SSE:600941
9.6
6%
1.6
JP
SoftBank Group Corp
TSE:9984
48
18%
2.7
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
22
27%
0.8
JP
KDDI Corp
TSE:9433
11.6
N/A N/A
JP
SoftBank Corp
TSE:9434
15.2
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.8
9%
1
UK
Vodafone Group PLC
LSE:VOD
622.3
1%
622.3