C

Cellcom Israel Ltd
TASE:CEL

Watchlist Manager
Cellcom Israel Ltd
TASE:CEL
Watchlist
Price: 3 681 ILS -2.62%
Market Cap: ₪6.3B

Relative Value

The Relative Value of one CEL stock under the Base Case scenario is 2 964.76 ILS. Compared to the current market price of 3 681 ILS, Cellcom Israel Ltd is Overvalued by 19%.

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.

CEL Relative Value
Base Case
2 964.76 ILS
Overvaluation 19%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Multiples Across Competitors

CEL Competitors Multiples
Cellcom Israel 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
IL
Cellcom Israel Ltd
TASE:CEL
6.3B ILS 1.5 24.6 5.5 16.8
ZA
MTN Group Ltd
JSE:MTN
353.4B ZAR 1.6 17.4 3.3 5.3
ZA
Vodacom Group Ltd
JSE:VOD
276B ZAR 1.7 14.6 5.1 8.4
US
T-Mobile US Inc
NASDAQ:TMUS
231.1B USD 2.6 21 9.5 16.4
CN
China Mobile Ltd
SSE:600941
1.3T CNY 1.2 8.8 6.7 6.7
JP
SoftBank Group Corp
TSE:9984
20.1T JPY 2.6 5.5 24.3 62.5
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
10.2T INR 5 33.7 9.9 17.8
MX
America Movil SAB de CV
BMV:AMXB
1.3T MXN 1.3 14.5 4.7 9
JP
SoftBank Corp
TSE:9434
10.4T JPY 1.5 18.3 7.8 13.8
JP
KDDI Corp
TSE:9433
10.2T JPY 1.7 14.3 6.7 11
UK
Vodafone Group PLC
LSE:VOD
25.8B GBP 0.8 -6.7 3.8 13.7
P/E Multiple
Earnings Growth PEG
IL
C
Cellcom Israel Ltd
TASE:CEL
Average P/E: 17.3
24.6
24%
1
ZA
M
MTN Group Ltd
JSE:MTN
17.4
N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
14.6
19%
0.8
US
T-Mobile US Inc
NASDAQ:TMUS
21
19%
1.1
CN
China Mobile Ltd
SSE:600941
8.8
5%
1.8
JP
SoftBank Group Corp
TSE:9984
5.5
-12%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
33.7
17%
2
MX
America Movil SAB de CV
BMV:AMXB
14.5
20%
0.7
JP
SoftBank Corp
TSE:9434
18.3
7%
2.6
JP
KDDI Corp
TSE:9433
14.3
11%
1.3
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IL
C
Cellcom Israel Ltd
TASE:CEL
Average EV/EBITDA: 7.9
5.5
3%
1.8
ZA
M
MTN Group Ltd
JSE:MTN
3.3
N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
5.1
16%
0.3
US
T-Mobile US Inc
NASDAQ:TMUS
9.5
11%
0.9
CN
China Mobile Ltd
SSE:600941
6.7
32%
0.2
JP
SoftBank Group Corp
TSE:9984
24.3
23%
1.1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
9.9
19%
0.5
MX
America Movil SAB de CV
BMV:AMXB
4.7
5%
0.9
JP
SoftBank Corp
TSE:9434
7.8
5%
1.6
JP
KDDI Corp
TSE:9433
6.7
4%
1.7
UK
Vodafone Group PLC
LSE:VOD
3.8
-4%
N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett