T Relative Valuation - Telus Corp

Watchlist Manager

Watchlist

Price: 21.93 CAD -0.09%

Market Cap: 33.2B CAD

Section:

Relative Value

The Relative Value of one T stock under the Base Case scenario is 39.35 CAD. Compared to the current market price of 21.93 CAD, Telus Corp is Undervalued by 44%.

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.

What is Relative Valuation?

How is Relative Value calculated?

T Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

1.6

P/S

vs History	82
vs Industry	42

Median 5Y

1.9

Industry

1.4

Forward

1.6

More Details

P/E

vs History	46
vs Industry	11

Median 5Y

26.9

Industry

Forward

21.2

More Details

6.7

P/OCF

vs History	68
vs Industry	36

Median 5Y

7.7

Industry

6.4

More Details

Negative

P/FCFE

vs History
vs Industry	19

Median 5Y

Industry

15.8

More Details

2.1

P/B

vs History	68
vs Industry	41

Median 5Y

2.2

Industry

More Details

2.9

EV/S

vs History	73
vs Industry	30

Median 5Y

Industry

Forward

2.7

More Details

4.6

EV/GP

vs History	77
vs Industry	39

Median 5Y

4.9

Industry

More Details

8.1

EV/EBITDA

vs History	55
vs Industry	37

Median 5Y

8.3

Industry

8.1

Forward

7.6

More Details

18.2

EV/EBIT

vs History	44
vs Industry	22

Median 5Y

Industry

13.9

Forward

17.6

More Details

11.8

EV/OCF

vs History	58
vs Industry	26

Median 5Y

11.9

Industry

8.7

More Details

69.3

EV/FCFF

vs History	44
vs Industry	4

Median 5Y

67.6

Industry

15.1

More Details

EV/IC

vs History	80
vs Industry	50

Median 5Y

1.1

Industry

1.2

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
CA	Telus Corp TSX:T	33.2B CAD	1.6	28	8.1	18.2
US	AT&T Inc NYSE:T	199B USD	1.6	16.9	6.9	12.7
US	Verizon Communications Inc NYSE:VZ	175.4B USD	1.3	9.9	5.9	9.2
DE	Deutsche Telekom AG XETRA:DTE	149B EUR	1.3	12.3	5.2	10
CN	China Telecom Corp Ltd SSE:601728	717.4B CNY	1.4	21.6	17.9	17.9
JP	Nippon Telegraph and Telephone Corp TSE:9432	12.7T JPY	0.9	12.7	5.4	10.5
SA	Saudi Telecom Company SJSC SAU:7010	189B SAR	2	6.7	5.9	9.2
SG	Singapore Telecommunications Ltd SGX:Z74	64.6B SGD	4.6	16.1	18.8	51.5
FR	Orange SA PAR:ORA	34.1B EUR	0.8	15.7	4.2	9.5
AU	Telstra Corporation Ltd ASX:TLS	56.8B AUD	2.5	33.7	25.9	25.9
HK	China Unicom Hong Kong Ltd HKEX:762	281.5B HKD	0.4	6.5	6.5	6.5

			Revenue Growth	P/S to Growth
CA	Telus Corp TSX:T	Average P/S: 1.7 1.6	4%	0.4
US	AT&T Inc NYSE:T	1.6	2%	0.8
US	Verizon Communications Inc NYSE:VZ	1.3	3%	0.4
DE	Deutsche Telekom AG XETRA:DTE	1.3	3%	0.4
CN	China Telecom Corp Ltd SSE:601728	1.4	4%	0.3
JP	Nippon Telegraph and Telephone Corp TSE:9432	0.9	N/A	N/A
SA	Saudi Telecom Company SJSC SAU:7010	2	6%	0.3
SG	Singapore Telecommunications Ltd SGX:Z74	4.6	3%	1.5
FR	Orange SA PAR:ORA	0.8	1%	0.8
AU	Telstra Corporation Ltd ASX:TLS	2.5	3%	0.8
HK	China Unicom Hong Kong Ltd HKEX:762	0.4	4%	0.1

			Earnings Growth	PEG
CA	Telus Corp TSX:T	Average P/E: 16.4 28	26%	1.1
US	AT&T Inc NYSE:T	16.9	20%	0.8
US	Verizon Communications Inc NYSE:VZ	9.9	8%	1.2
DE	Deutsche Telekom AG XETRA:DTE	12.3	4%	3.1
CN	China Telecom Corp Ltd SSE:601728	21.6	8%	2.7
JP	Nippon Telegraph and Telephone Corp TSE:9432	12.7	N/A	N/A
SA	Saudi Telecom Company SJSC SAU:7010	6.7	-13%	N/A
SG	Singapore Telecommunications Ltd SGX:Z74	16.1	-3%	N/A
FR	Orange SA PAR:ORA	15.7	16%	1
AU	Telstra Corporation Ltd ASX:TLS	33.7	17%	2
HK	China Unicom Hong Kong Ltd HKEX:762	6.5	4%	1.6

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication
US	Chevron Corp NYSE:CVX	Energy

	Telus Corp TSX:T	21.93 CAD -0.09%
T	Tompkins Financial Corp AMEX:TMP	60.11 USD 0.5%
	Glg Life Tech Corp TSX:GLG	0.05 CAD

	Johnson & Johnson NYSE:JNJ	150.73 USD -1.08%
	Berkshire Hathaway Inc NYSE:BRK.A	728 200 USD 0.39%
	Bank of America Corp NYSE:BAC	45.06 USD 1.88%
	Mastercard Inc NYSE:MA	538.73 USD -5.39%
	UnitedHealth Group Inc NYSE:UNH	307.2 USD -0.54%
	Exxon Mobil Corp NYSE:XOM	113.19 USD -0.71%

	Franklin Covey Co NYSE:FC	22.26 USD -2.58%
	Mohawk Industries Inc NYSE:MHK	97.99 USD -0.45%
	Ardmore Shipping Corp NYSE:ASC	10.54 USD 0.38%
	ASGN Inc NYSE:ASGN	49.26 USD -3.37%
	Skyworks Solutions Inc NASDAQ:SWKS	71.62 USD 0.13%
	Weatherford International PLC NASDAQ:WFRD	51.18 USD -1.1%

	Johnson & Johnson NYSE:JNJ	150.73 USD -1.08%
	Bank of America Corp NYSE:BAC	45.06 USD 1.88%
	Mastercard Inc NYSE:MA	538.73 USD -5.39%
	Salesforce Inc NYSE:CRM	259.5 USD -1.24%
	Abbvie Inc NYSE:ABBV	185.49 USD 0.01%
	Home Depot Inc NYSE:HD	347.03 USD -0.5%

Telus Corp
TSX:T

Relative Value

Valuation Multiples

Multiples Across Competitors

T Competitors Multiples
Telus Corp Competitors

See Also

Company

Help

Tools

Stocks

			EBITDA Growth	EV/EBITDA to Growth
CA	Telus Corp TSX:T	Average EV/EBITDA: 10 8.1	5%	1.6
US	AT&T Inc NYSE:T	6.9	4%	1.7
US	Verizon Communications Inc NYSE:VZ	5.9	3%	2
DE	Deutsche Telekom AG XETRA:DTE	5.2	2%	2.6
CN	China Telecom Corp Ltd SSE:601728	17.9	53%	0.3
JP	Nippon Telegraph and Telephone Corp TSE:9432	5.4	2%	2.7
SA	Saudi Telecom Company SJSC SAU:7010	5.9	6%	1
SG	Singapore Telecommunications Ltd SGX:Z74	18.8	4%	4.7
FR	Orange SA PAR:ORA	4.2	-2%	N/A
AU	Telstra Corporation Ltd ASX:TLS	25.9	39%	0.7
HK	China Unicom Hong Kong Ltd HKEX:762	6.5	87%	0.1

			EBIT Growth	EV/EBIT to Growth
CA	Telus Corp TSX:T	Average EV/EBIT: 16.5 18.2	10%	1.8
US	AT&T Inc NYSE:T	12.7	7%	1.8
US	Verizon Communications Inc NYSE:VZ	9.2	3%	3.1
DE	Deutsche Telekom AG XETRA:DTE	10	8%	1.3
CN	China Telecom Corp Ltd SSE:601728	17.9	8%	2.2
JP	Nippon Telegraph and Telephone Corp TSE:9432	10.5	N/A	N/A
SA	Saudi Telecom Company SJSC SAU:7010	9.2	6%	1.5
SG	Singapore Telecommunications Ltd SGX:Z74	51.5	10%	5.2
FR	Orange SA PAR:ORA	9.5	3%	3.2
AU	Telstra Corporation Ltd ASX:TLS	25.9	10%	2.6
HK	China Unicom Hong Kong Ltd HKEX:762	6.5	16%	0.4

	Arista Networks Inc NYSE:ANET	90.24 USD 0.62%
	Deckers Outdoor Corp NYSE:DECK	101 USD -1.57%
	Visa Inc NYSE:V	340.38 USD -4.88%
	Texas Pacific Land Corp NYSE:TPL	1 079.74 USD -0.72%
	KLA Corp NASDAQ:KLAC	871.16 USD -2.45%
	Manhattan Associates Inc NASDAQ:MANH	188.5 USD -1.58%

	Salesforce Inc NYSE:CRM	259.5 USD -1.24%
	Accenture PLC NYSE:ACN	306.38 USD -1.81%
	ServiceNow Inc NYSE:NOW	982.08 USD -2.27%
	Spotify Technology SA NYSE:SPOT	710.19 USD -1.54%
	EOG Resources Inc NYSE:EOG	123.78 USD -0.69%
	Applied Materials Inc NASDAQ:AMAT	172.84 USD -0.72%

52 Week Range	19.31 23.06
Price Target

Telus Corp TSX:T

Relative Value

Valuation Multiples

Multiples Across Competitors

T Competitors Multiples Telus Corp Competitors

See Also

Company

Help

Tools

Stocks

Telus Corp
TSX:T

T Competitors Multiples
Telus Corp Competitors