C

Cellcom Israel Ltd
TASE:CEL

Watchlist Manager
Cellcom Israel Ltd
TASE:CEL
Watchlist
Price: 3 743 ILS -1.14% Market Closed
Market Cap: 6.4B ILS

Relative Value

The Relative Value of one CEL stock under the Base Case scenario is hidden ILS. Compared to the current market price of 3 743 ILS, Cellcom Israel 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.

CEL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
63
Median 3Y
0.6
Median 5Y
0.6
Industry
1.5
Forward
1.5
vs History
19
vs Industry
17
Median 3Y
19.9
Median 5Y
18.9
Industry
17
Forward
11.4
vs History
3
vs Industry
55
Median 3Y
2.5
Median 5Y
2.3
Industry
6.6
vs History
vs Industry
45
Median 3Y
-13.5
Median 5Y
-15.7
Industry
15.4
vs History
3
vs Industry
47
Median 3Y
1.2
Median 5Y
1.3
Industry
2.1
vs History
3
vs Industry
60
Median 3Y
1
Median 5Y
1
Industry
2.1
Forward
1.8
vs History
3
vs Industry
42
Median 3Y
3.5
Median 5Y
3.3
Industry
4.1
vs History
3
vs Industry
55
Median 3Y
3.8
Median 5Y
3.6
Industry
8.2
Forward
4.8
vs History
11
vs Industry
25
Median 3Y
13.3
Median 5Y
12.8
Industry
13.1
Forward
9
vs History
3
vs Industry
57
Median 3Y
4.1
Median 5Y
3.8
Industry
8.8
vs History
3
vs Industry
42
Median 3Y
8.9
Median 5Y
8.6
Industry
16
vs History
3
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
6.4B ILS 1.5 25 5.6 17
ZA
MTN Group Ltd
JSE:MTN
327.4B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
276B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
208.4B USD 2.4 17.6 8.9 14.8
CN
China Mobile Ltd
SSE:600941
1.3T CNY 1.2 9.1 7 7
JP
SoftBank Group Corp
TSE:9984
22.9T JPY 3 7.5 21.4 50.5
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.5T INR 5.9 29.8 11.6 21.3
JP
SoftBank Corp
TSE:9434
10.3T JPY 1.5 19 7.9 14
JP
KDDI Corp
TSE:9433
10.1T JPY 1.7 14.2 6.7 10.9
MX
America Movil SAB de CV
BMV:AMXB
1.1T MXN 1.2 16.1 4.4 8.6
UK
Vodafone Group PLC
LSE:VOD
25.2B GBP 0.7 -6.6 174.6 622
P/E Multiple
Earnings Growth PEG
IL
C
Cellcom Israel Ltd
TASE:CEL
Average P/E: 17.3
25
22%
1.1
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
17.6
14%
1.3
CN
China Mobile Ltd
SSE:600941
9.1
5%
1.8
JP
SoftBank Group Corp
TSE:9984
7.5
-17%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
29.8
17%
1.8
JP
SoftBank Corp
TSE:9434
19
7%
2.7
JP
KDDI Corp
TSE:9433
14.2
11%
1.3
MX
America Movil SAB de CV
BMV:AMXB
16.1
-34%
N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IL
C
Cellcom Israel Ltd
TASE:CEL
Average EV/EBITDA: 27.6
5.6
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
8.9
10%
0.9
CN
China Mobile Ltd
SSE:600941
7
33%
0.2
JP
SoftBank Group Corp
TSE:9984
21.4
20%
1.1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.6
19%
0.6
JP
SoftBank Corp
TSE:9434
7.9
5%
1.6
JP
KDDI Corp
TSE:9433
6.7
4%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.4
7%
0.6
UK
Vodafone Group PLC
LSE:VOD
174.6
-5%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IL
C
Cellcom Israel Ltd
TASE:CEL
Average EV/EBIT: 85.1
17
13%
1.3
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
14.8
11%
1.3
CN
China Mobile Ltd
SSE:600941
7
6%
1.2
JP
SoftBank Group Corp
TSE:9984
50.5
18%
2.8
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
21.3
28%
0.8
JP
SoftBank Corp
TSE:9434
14
N/A N/A
JP
KDDI Corp
TSE:9433
10.9
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.6
8%
1.1
UK
Vodafone Group PLC
LSE:VOD
622
2%
311