C

Cellcom Israel Ltd
TASE:CEL

Watchlist Manager
Cellcom Israel Ltd
TASE:CEL
Watchlist
Price: 3 848 ILS 2.7%
Market Cap: 6.6B ILS

Relative Value

The Relative Value of one CEL stock under the Base Case scenario is 3 100.61 ILS. Compared to the current market price of 3 848 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
3 100.61 ILS
Overvaluation 19%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
63
Median 3Y
0.6
Median 5Y
0.6
Industry
1.5
Forward
1.5
vs History
14
vs Industry
17
Median 3Y
19.9
Median 5Y
17.9
Industry
17.1
Forward
26.9
vs History
1
vs Industry
55
Median 3Y
2.5
Median 5Y
2.3
Industry
6.4
vs History
vs Industry
45
Median 3Y
-13.3
Median 5Y
-15.7
Industry
16.1
vs History
1
vs Industry
47
Median 3Y
1.2
Median 5Y
1.2
Industry
2.1
vs History
1
vs Industry
60
Median 3Y
1
Median 5Y
1
Industry
2.1
Forward
1.8
vs History
1
vs Industry
42
Median 3Y
3.5
Median 5Y
3.3
Industry
4.1
vs History
1
vs Industry
55
Median 3Y
3.8
Median 5Y
3.6
Industry
8.1
Forward
5.7
vs History
9
vs Industry
25
Median 3Y
13.3
Median 5Y
12.7
Industry
13.1
Forward
17.7
vs History
1
vs Industry
57
Median 3Y
4.1
Median 5Y
3.8
Industry
8.6
vs History
1
vs Industry
42
Median 3Y
8.9
Median 5Y
8.4
Industry
15.1
vs History
1
vs Industry
48
Median 3Y
0.9
Median 5Y
0.9
Industry
1.2

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
6.6B ILS 1.5 25.7 5.7 17.4
ZA
MTN Group Ltd
JSE:MTN
288.3B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
258.6B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
218.5B 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 17.2 4.6 9
UK
Vodafone Group PLC
LSE:VOD
23.8B GBP 0.7 -6.2 173.9 619.4
P/E Multiple
Earnings Growth PEG
IL
C
Cellcom Israel Ltd
TASE:CEL
Average P/E: 18.9
25.7
20%
1.3
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
17.2
-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
IL
C
Cellcom Israel Ltd
TASE:CEL
Average EV/EBITDA: 28.2
5.7
4%
1.4
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
173.9
-6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IL
C
Cellcom Israel Ltd
TASE:CEL
Average EV/EBIT: 85.7
17.4
12%
1.5
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
619.4
1%
619.4