C

Cyfrowy Polsat SA
WSE:CPS

Watchlist Manager
Cyfrowy Polsat SA
WSE:CPS
Watchlist
Price: 13.35 PLN -1.15% Market Closed
Market Cap: 8.5B PLN

Relative Value

The Relative Value of one CPS stock under the Base Case scenario is 32.12 PLN. Compared to the current market price of 13.35 PLN, Cyfrowy Polsat SA is Undervalued by 58%.

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.

CPS Relative Value
Base Case
32.12 PLN
Undervaluation 58%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
76
vs Industry
65
Median 3Y
0.6
Median 5Y
0.8
Industry
1.5
Forward
0.6
vs History
14
vs Industry
27
Median 3Y
17.3
Median 5Y
13.9
Industry
17.1
Forward
16.7
vs History
85
vs Industry
55
Median 3Y
3
Median 5Y
4.1
Industry
11.1
vs History
vs Industry
36
Median 3Y
-9.2
Median 5Y
-5.2
Industry
15.3
vs History
76
vs Industry
69
Median 3Y
0.6
Median 5Y
0.7
Industry
1.8
vs History
74
vs Industry
42
Median 3Y
1.4
Median 5Y
1.4
Industry
1.6
Forward
1.3
vs History
vs Industry
57
Median 3Y
1.5
Median 5Y
1.6
Industry
3.5
vs History
30
vs Industry
42
Median 3Y
4.9
Median 5Y
4.9
Industry
8.8
Forward
6
vs History
39
vs Industry
26
Median 3Y
12.8
Median 5Y
12.5
Industry
12.4
Forward
12.3
vs History
82
vs Industry
43
Median 3Y
6.7
Median 5Y
7.4
Industry
10.4
vs History
25
vs Industry
22
Median 3Y
22.2
Median 5Y
18.2
Industry
12.5
vs History
74
vs Industry
64
Median 3Y
0.6
Median 5Y
0.6
Industry
1.5

Multiples Across Competitors

CPS Competitors Multiples
Cyfrowy Polsat SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Cyfrowy Polsat SA
WSE:CPS
8.7B PLN 0.6 21.3 5.3 13.1
US
Comcast Corp
NASDAQ:CMCSA
101.9B USD 0.8 4.5 4.9 8.3
ZA
MultiChoice Group Ltd
JSE:MCG
52.9B Zac 0 0 0 0
US
Liberty Media Corp
NASDAQ:FWONA
28B USD 7 127.4 36.7 63.2
US
Charter Communications Inc
NASDAQ:CHTR
25B USD 0.5 4.7 5.4 8.9
CN
China Satellite Communications Co Ltd
SSE:601698
169.7B CNY 64.4 654.1 680.5 680.5
CA
Shaw Communications Inc
TSX:SJR.B
20.2B CAD 3.7 27.5 10 19.7
BE
Telenet Group Holding NV
F:T4I
11.7B EUR 4.3 13.8 12.2 34.7
DE
Kabel Deutschland Holding AG
XHAM:KD8
8.3B EUR 3.8 30.5 11.2 21.8
CA
Quebecor Inc
TSX:QBR.B
11.2B CAD 2 13.6 7.4 11.8
CN
Oriental Pearl Group Co Ltd
SSE:600637
45.1B CNY 5.9 91.7 564.4 564.4