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 Closed
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
1.5
Forward
0
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
17.1
vs History
vs Industry
Median 3Y
-1.8
Median 5Y
-1.8
Industry
6.4
vs History
vs Industry
Median 3Y
-0
Median 5Y
-0
Industry
16.1
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
4.1
vs History
vs Industry
Median 3Y
-0.6
Median 5Y
-0.6
Industry
8.1
vs History
vs Industry
Median 3Y
-2.2
Median 5Y
-2.2
Industry
13.1
vs History
vs Industry
Median 3Y
1.7
Median 5Y
1.7
Industry
8.6
vs History
vs Industry
Median 3Y
0.4
Median 5Y
0.2
Industry
15.1
vs History
vs Industry
Median 3Y
-9.4
Median 5Y
-9.6
Industry
1.2

Multiples Across Competitors

TRL Competitors Multiples
Trilogy International Partners 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
US
Trilogy International Partners Inc
TSX:TRL
21.3m CAD 0.1 0 -0.6 -2.2
ZA
MTN Group Ltd
JSE:MTN
287.3B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
257B 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
24.5T JPY 3.3 14.2 22.8 50.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.7T INR 6 30.4 11.8 21.6
JP
KDDI Corp
TSE:9433
10.7T JPY 1.8 15.8 7 11.5
JP
SoftBank Corp
TSE:9434
10.3T JPY 1.5 19 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
23.5B GBP 0.7 -6.1 173.9 619.3
P/E Multiple
Earnings Growth PEG
US
Trilogy International Partners Inc
TSX:TRL
Average P/E: 15.6
0
N/A N/A
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
14.2
-16%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
30.4
17%
1.8
JP
KDDI Corp
TSE:9433
15.8
11%
1.4
JP
SoftBank Corp
TSE:9434
19
8%
2.4
MX
America Movil SAB de CV
BMV:AMXB
17.2
-34%
N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Trilogy International Partners Inc
TSX:TRL
Average EV/EBITDA: 30.9
Negative Multiple: -0.6
N/A N/A
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
22.8
20%
1.1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.8
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
US
Trilogy International Partners Inc
TSX:TRL
Average EV/EBIT: 94
Negative Multiple: -2.2
N/A N/A
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
50.2
18%
2.8
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
21.6
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
619.3
1%
619.3