Trilogy International Partners Inc
TSX:TRL

Watchlist Manager
Trilogy International Partners Inc Logo
Trilogy International Partners Inc
TSX:TRL
Watchlist
Price: 0.24 CAD -5.88%
Market Cap: 21.3m CAD

Relative Value

TRL price has not been updated for more than 1 month. This may indicate that the stock has been delisted.
TRL doesn't have a meaningful market cap.

There is not enough data to reliably calculate the relative value of TRL.

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.

TRL Relative Value
Base Case
Not Available
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
0.1
Median 5Y
0.1
Industry
1.4
Forward
0
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
17.6
vs History
vs Industry
Median 3Y
-1.8
Median 5Y
-1.8
Industry
6.7
vs History
vs Industry
Median 3Y
-0
Median 5Y
-0
Industry
16.2
vs History
vs Industry
Median 3Y
0.5
Median 5Y
0.5
Industry
2.1
vs History
vs Industry
Median 3Y
-0.1
Median 5Y
-0.1
Industry
2.1
Forward
-0
vs History
vs Industry
Median 3Y
-0.1
Median 5Y
-0.1
Industry
4.2
vs History
vs Industry
Median 3Y
-0.6
Median 5Y
-0.6
Industry
8.3
vs History
vs Industry
Median 3Y
-2.2
Median 5Y
-2.3
Industry
13.9
vs History
vs Industry
Median 3Y
1.7
Median 5Y
1.7
Industry
8.8
vs History
vs Industry
Median 3Y
0.4
Median 5Y
0.1
Industry
15.6
vs History
vs Industry
Median 3Y
-9.4
Median 5Y
-9.9
Industry
1.2

Multiples Across Competitors

TRL Competitors Multiples
Trilogy International Partners Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Trilogy International Partners Inc
TSX:TRL
21.3m CAD 0.1 0 -0.6 -2.1
ZA
Vodacom Group Ltd
JSE:VOD
276.5B Zac 0 0 0 0
ZA
MTN Group Ltd
JSE:MTN
263.5B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
263.1B USD 3.2 22.1 10.8 18.2
CN
China Mobile Ltd
SSE:600941
1.5T CNY 1.4 10.8 8.2 8.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.1T INR 6.4 33 13.1 25.7
JP
SoftBank Group Corp
TSE:9984
17.1T JPY 2.4 15 16.8 36.8
JP
SoftBank Corp
TSE:9434
10.4T JPY 1.6 19.9 7.6 13.4
JP
KDDI Corp
TSE:9433
9.9T JPY 1.7 14.4 6.6 10.7
MX
America Movil SAB de CV
BMV:AMXB
1T MXN 1.1 29.9 4.4 8.4
UK
Vodafone Group PLC
LSE:VOD
20.8B GBP 0.6 -5.7 177.3 564.9
P/E Multiple
Earnings Growth PEG
US
Trilogy International Partners Inc
TSX:TRL
Average P/E: 18.2
0
N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available N/A N/A
US
T-Mobile US Inc
NASDAQ:TMUS
22.1
15%
1.5
CN
China Mobile Ltd
SSE:600941
10.8
6%
1.8
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
33
17%
1.9
JP
SoftBank Group Corp
TSE:9984
15
-51%
N/A
JP
SoftBank Corp
TSE:9434
19.9
N/A N/A
JP
KDDI Corp
TSE:9433
14.4
11%
1.3
MX
America Movil SAB de CV
BMV:AMXB
29.9
65%
0.5
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -5.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Trilogy International Partners Inc
TSX:TRL
Average EV/EBITDA: 30.6
Negative Multiple: -0.6
N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
17%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
10.8
9%
1.2
CN
China Mobile Ltd
SSE:600941
8.2
35%
0.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
13.1
N/A N/A
JP
SoftBank Group Corp
TSE:9984
16.8
13%
1.3
JP
SoftBank Corp
TSE:9434
7.6
4%
1.9
JP
KDDI Corp
TSE:9433
6.6
4%
1.6
MX
America Movil SAB de CV
BMV:AMXB
4.4
6%
0.7
UK
Vodafone Group PLC
LSE:VOD
177.3
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Trilogy International Partners Inc
TSX:TRL
Average EV/EBIT: 85.8
Negative Multiple: -2.1
N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
11%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
27%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
18.2
12%
1.5
CN
China Mobile Ltd
SSE:600941
8.2
6%
1.4
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
25.7
N/A N/A
JP
SoftBank Group Corp
TSE:9984
36.8
18%
2
JP
SoftBank Corp
TSE:9434
13.4
N/A N/A
JP
KDDI Corp
TSE:9433
10.7
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.4
7%
1.2
UK
Vodafone Group PLC
LSE:VOD
564.9
N/A N/A