Taiwan Mobile Co Ltd
TWSE:3045

Watchlist Manager
Taiwan Mobile Co Ltd Logo
Taiwan Mobile Co Ltd
TWSE:3045
Watchlist
Price: 105 TWD -0.47% Market Closed
Market Cap: 317.6B TWD

Relative Value

The Relative Value of one Taiwan Mobile Co Ltd stock under the Base Case scenario is 129.21 TWD. Compared to the current market price of 105 TWD, Taiwan Mobile Co Ltd is Undervalued by 19%.

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.

Relative Value
Base Case
129.21 TWD
Undervaluation 19%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
35
Median 3Y
1.6
Median 5Y
1.7
Industry
1.5
Forward
1.5
vs History
95
vs Industry
16
Median 3Y
24.3
Median 5Y
24.4
Industry
17.1
Forward
21.5
vs History
77
vs Industry
25
Median 3Y
9.4
Median 5Y
9.3
Industry
6.4
vs History
39
vs Industry
22
Median 3Y
22.2
Median 5Y
21.1
Industry
16.1
vs History
73
vs Industry
15
Median 3Y
4.2
Median 5Y
4.2
Industry
2.1
vs History
74
vs Industry
42
Median 3Y
2
Median 5Y
2.1
Industry
2.1
Forward
1.9
vs History
88
vs Industry
17
Median 3Y
10.1
Median 5Y
10.4
Industry
4.1
vs History
96
vs Industry
29
Median 3Y
9.7
Median 5Y
9.9
Industry
8.1
Forward
8.9
vs History
96
vs Industry
17
Median 3Y
20
Median 5Y
20.3
Industry
13.1
Forward
17.7
vs History
69
vs Industry
25
Median 3Y
11.3
Median 5Y
11.3
Industry
8.6
vs History
50
vs Industry
28
Median 3Y
17.4
Median 5Y
17.5
Industry
15.1
vs History
85
vs Industry
20
Median 3Y
2
Median 5Y
2
Industry
1.2

Multiples Across Competitors

Competitors Multiples
Taiwan Mobile Co 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
TW
Taiwan Mobile Co Ltd
TWSE:3045
317.6B TWD 1.6 21.8 9.2 18.8
ZA
MTN Group Ltd
JSE:MTN
288.7B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
257.9B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
234.5B USD 2.7 19.8 9.7 16.1
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.4 9.9 9.8 9.8
JP
SoftBank Group Corp
TSE:9984
27.5T JPY 3.7 15.9 24.6 54.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
12T INR 6.1 31 12 22.1
JP
KDDI Corp
TSE:9433
10.6T JPY 1.8 15.7 7 11.4
MX
America Movil SAB de CV
BMV:AMXB
1.2T MXN 1.3 23 4.7 9.2
JP
SoftBank Corp
TSE:9434
10.2T JPY 1.5 18.9 8.5 15.1
UK
Vodafone Group PLC
LSE:VOD
23.4B GBP 0.7 -6.1 174.3 620.8
P/E Multiple
Earnings Growth PEG
TW
Taiwan Mobile Co Ltd
TWSE:3045
Average P/E: 19.5
21.8
5%
4.4
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
19.8
15%
1.3
CN
China Mobile Ltd
SSE:600941
9.9
5%
2
JP
SoftBank Group Corp
TSE:9984
15.9
-16%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
31
17%
1.8
JP
KDDI Corp
TSE:9433
15.7
11%
1.4
MX
America Movil SAB de CV
BMV:AMXB
23
-34%
N/A
JP
SoftBank Corp
TSE:9434
18.9
8%
2.4
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
Taiwan Mobile Co Ltd
TWSE:3045
Average EV/EBITDA: 28.9
9.2
2%
4.6
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
9.7
10%
1
CN
China Mobile Ltd
SSE:600941
9.8
33%
0.3
JP
SoftBank Group Corp
TSE:9984
24.6
20%
1.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
12
18%
0.7
JP
KDDI Corp
TSE:9433
7
4%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.7
7%
0.7
JP
SoftBank Corp
TSE:9434
8.5
5%
1.7
UK
Vodafone Group PLC
LSE:VOD
174.3
-6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
Taiwan Mobile Co Ltd
TWSE:3045
Average EV/EBIT: 86.4
18.8
5%
3.8
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
16.1
12%
1.3
CN
China Mobile Ltd
SSE:600941
9.8
6%
1.6
JP
SoftBank Group Corp
TSE:9984
54.2
18%
3
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
22.1
27%
0.8
JP
KDDI Corp
TSE:9433
11.4
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
9.2
9%
1
JP
SoftBank Corp
TSE:9434
15.1
N/A N/A
UK
Vodafone Group PLC
LSE:VOD
620.8
1%
620.8