Terago Inc
TSX:TGO

Watchlist Manager
Terago Inc Logo
Terago Inc
TSX:TGO
Watchlist
Price: 0.68 CAD Market Closed
Market Cap: 26.5m CAD

Relative Value

The Relative Value of one TGO stock under the Base Case scenario is 1.55 CAD. Compared to the current market price of 0.68 CAD, Terago Inc is Undervalued by 56%.

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.

TGO Relative Value
Base Case
1.55 CAD
Undervaluation 56%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
65
Median 3Y
2.4
Median 5Y
3.6
Industry
1.5
Forward
1
vs History
vs Industry
Median 3Y
-4.6
Median 5Y
-6.7
Industry
16.6
Forward
-1
vs History
92
vs Industry
47
Median 3Y
18.5
Median 5Y
21.8
Industry
6.5
vs History
vs Industry
21
Median 3Y
-12.1
Median 5Y
-14
Industry
15.6
vs History
28
vs Industry
28
Median 3Y
5.6
Median 5Y
5.3
Industry
2.1
vs History
96
vs Industry
66
Median 3Y
3.1
Median 5Y
4.1
Industry
2.1
Forward
1.4
vs History
96
vs Industry
76
Median 3Y
4.3
Median 5Y
5.7
Industry
4.1
vs History
96
vs Industry
14
Median 3Y
58.8
Median 5Y
31.9
Industry
8.1
Forward
8.7
vs History
vs Industry
Median 3Y
-9.3
Median 5Y
-13.2
Industry
13
vs History
92
vs Industry
47
Median 3Y
25.6
Median 5Y
25.6
Industry
8.6
vs History
47
vs Industry
8
Median 3Y
-13.8
Median 5Y
34.8
Industry
15.6
vs History
96
vs Industry
72
Median 3Y
1.8
Median 5Y
2.4
Industry
1.2

Multiples Across Competitors

TGO Competitors Multiples
Terago Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Terago Inc
TSX:TGO
26.5m CAD 1 -2 11.5 -5.4
US
EchoStar Corp
NASDAQ:SATS
29.9B USD 2 -2.3 36.5 -91.1
US
AST SpaceMobile Inc
NASDAQ:ASTS
27.4B USD 1 479 -90.2 -111.5 -94.3
US
Lumen Technologies Inc
NYSE:LUMN
8.4B USD 0.7 -5.1 7.9 138.7
US
Globalstar Inc
AMEX:GSAT
7.9B USD 30.3 -160.9 80.3 795.1
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
126.6T IDR 79.5 108.6 449.3 449.3
UK
Liberty Global PLC
NASDAQ:LBTYA
3.8B USD 1 -1.9 64.7 -104.4
MY
TIME dotCom Bhd
KLSE:TIMECOM
10.3B MYR 5.8 23.5 17.8 17.8
JP
U-Next Holdings Co Ltd
OTC:USNNF
2.5B USD 1 21.6 5.8 7
NZ
Chorus Ltd
NZX:CNU
4B NZD 4 1 009.9 33.1 33.1
AU
Uniti Group Ltd
ASX:UWL
3.4B AUD 16 62.9 37.3 37.3
P/E Multiple
Earnings Growth PEG
CA
Terago Inc
TSX:TGO
Average P/E: 245.3
Negative Multiple: -2
N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -2.3 N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -90.2 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -5.1 N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
Negative Multiple: -160.9 N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
108.6
N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -1.9 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
23.5
13%
1.8
JP
U-Next Holdings Co Ltd
OTC:USNNF
21.6
9%
2.4
NZ
Chorus Ltd
NZX:CNU
1 009.9
199%
5.1
AU
Uniti Group Ltd
ASX:UWL
62.9
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Terago Inc
TSX:TGO
Average EV/EBITDA: 74.4
11.5
N/A N/A
US
EchoStar Corp
NASDAQ:SATS
36.5
7%
5.2
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -111.5 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
7.9
1%
7.9
US
G
Globalstar Inc
AMEX:GSAT
80.3
30%
2.7
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
449.3
N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
64.7
9%
7.2
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
17.8
21%
0.8
JP
U-Next Holdings Co Ltd
OTC:USNNF
5.8
-9%
N/A
NZ
Chorus Ltd
NZX:CNU
33.1
52%
0.6
AU
Uniti Group Ltd
ASX:UWL
37.3
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Terago Inc
TSX:TGO
Average EV/EBIT: 211.2
Negative Multiple: -5.4
N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -91.1 N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -94.3 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
138.7
11%
12.6
US
G
Globalstar Inc
AMEX:GSAT
795.1
N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
449.3
N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -104.4 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
17.8
9%
2
JP
U-Next Holdings Co Ltd
OTC:USNNF
7
N/A N/A
NZ
Chorus Ltd
NZX:CNU
33.1
19%
1.7
AU
Uniti Group Ltd
ASX:UWL
37.3
N/A N/A