TBGI Relative Valuation - Transpacific Broadband Group International Inc

Watchlist Manager

Watchlist

Price: 0.116 PHP 0.87% Market Closed

Market Cap: ₱440.3m

T	Transpacific Broadband Group International Inc XPHS:TBGI	PH
	Rarex Ltd ASX:REE	AU

Relative Value

The Relative Value of one TBGI stock under the Base Case scenario is 0.027 PHP. Compared to the current market price of 0.116 PHP, Transpacific Broadband Group International Inc is Overvalued by 77%.

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.

What is Relative Valuation?

How is Relative Value calculated?

TBGI Relative Value

Base Case

Overvaluation 77%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
PH	T	Transpacific Broadband Group International Inc XPHS:TBGI	440.3m PHP	13.9	227.1	19.3	169.2
US		Verizon Communications Inc NYSE:VZ	210.8B USD	1.5	12.4	6.6	10.3
US		AT&T Inc NYSE:T	199.2B USD	1.6	9.3	6.8	12.4
DE		Deutsche Telekom AG XETRA:DTE	153B EUR	1.3	16	5.3	10.1
JP		Nippon Telegraph and Telephone Corp TSE:9432	13T JPY	0.9	12	5.4	10.5
CN		China Telecom Corp Ltd SSE:601728	543.6B CNY	1	15.8	15.3	15.3
SG		Singapore Telecommunications Ltd SGX:Z74	86B SGD	6.1	13.9	24.5	64.1
FR		Orange SA PAR:ORA	45B EUR	1.1	47.5	5.7	15.9
SA		Saudi Telecom Company SJSC SAU:7010	189.1B SAR	2.4	12.8	7.6	12.9
CH		Swisscom AG SIX:SCMN	35.6B CHF	2.4	28.7	7.5	25.3
AU	T	Telstra Group Ltd F:5KB	36.5B EUR	2.6	26.8	20.4	20.4

				Revenue Growth	P/S to Growth
PH	T	Transpacific Broadband Group International Inc XPHS:TBGI	Average P/S: 3.2 13.9	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	1.5	3%	0.5
US		AT&T Inc NYSE:T	1.6	3%	0.5
DE		Deutsche Telekom AG XETRA:DTE	1.3	4%	0.3
JP		Nippon Telegraph and Telephone Corp TSE:9432	0.9	3%	0.3
CN		China Telecom Corp Ltd SSE:601728	1	3%	0.3
SG		Singapore Telecommunications Ltd SGX:Z74	6.1	3%	2
FR		Orange SA PAR:ORA	1.1	2%	0.6
SA		Saudi Telecom Company SJSC SAU:7010	2.4	5%	0.5
CH		Swisscom AG SIX:SCMN	2.4	0%	N/A
AU	T	Telstra Group Ltd F:5KB	2.6	3%	0.9

				Earnings Growth	PEG
PH	T	Transpacific Broadband Group International Inc XPHS:TBGI	Average P/E: 38.4 227.1	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	12.4	14%	0.9
US		AT&T Inc NYSE:T	9.3	-2%	N/A
DE		Deutsche Telekom AG XETRA:DTE	16	12%	1.3
JP		Nippon Telegraph and Telephone Corp TSE:9432	12	7%	1.7
CN		China Telecom Corp Ltd SSE:601728	15.8	5%	3.2
SG		Singapore Telecommunications Ltd SGX:Z74	13.9	0%	N/A
FR		Orange SA PAR:ORA	47.5	15%	3.2
SA		Saudi Telecom Company SJSC SAU:7010	12.8	3%	4.3
CH		Swisscom AG SIX:SCMN	28.7	8%	3.6
AU	T	Telstra Group Ltd F:5KB	26.8	7%	3.8

				EBITDA Growth	EV/EBITDA to Growth
PH	T	Transpacific Broadband Group International Inc XPHS:TBGI	Average EV/EBITDA: 11.3 19.3	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	6.6	4%	1.6
US		AT&T Inc NYSE:T	6.8	5%	1.4
DE		Deutsche Telekom AG XETRA:DTE	5.3	-1%	N/A
JP		Nippon Telegraph and Telephone Corp TSE:9432	5.4	1%	5.4
CN		China Telecom Corp Ltd SSE:601728	15.3	57%	0.3
SG		Singapore Telecommunications Ltd SGX:Z74	24.5	6%	4.1
FR		Orange SA PAR:ORA	5.7	0%	N/A
SA		Saudi Telecom Company SJSC SAU:7010	7.6	5%	1.5
CH		Swisscom AG SIX:SCMN	7.5	0%	N/A
AU	T	Telstra Group Ltd F:5KB	20.4	36%	0.6

				EBIT Growth	EV/EBIT to Growth
PH	T	Transpacific Broadband Group International Inc XPHS:TBGI	Average EV/EBIT: 33.3 169.2	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	10.3	5%	2.1
US		AT&T Inc NYSE:T	12.4	9%	1.4
DE		Deutsche Telekom AG XETRA:DTE	10.1	7%	1.4
JP		Nippon Telegraph and Telephone Corp TSE:9432	10.5	N/A	N/A
CN		China Telecom Corp Ltd SSE:601728	15.3	5%	3.1
SG		Singapore Telecommunications Ltd SGX:Z74	64.1	12%	5.3
FR		Orange SA PAR:ORA	15.9	3%	5.3
SA		Saudi Telecom Company SJSC SAU:7010	12.9	6%	2.1
CH		Swisscom AG SIX:SCMN	25.3	5%	5.1
AU	T	Telstra Group Ltd F:5KB	20.4	6%	3.4

Transpacific Broadband Group International Inc
XPHS:TBGI

Relative Value

Valuation Multiples

Multiples Across Competitors

TBGI Competitors Multiples
Transpacific Broadband Group International Inc Competitors

See Also

Company

Help

Tools

Stocks

Transpacific Broadband Group International Inc XPHS:TBGI

Relative Value

Valuation Multiples

Multiples Across Competitors

TBGI Competitors Multiples Transpacific Broadband Group International Inc Competitors

See Also

Company

Help

Tools

Stocks

Transpacific Broadband Group International Inc
XPHS:TBGI

TBGI Competitors Multiples
Transpacific Broadband Group International Inc Competitors