Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 23.4x - 25.8x | 24.6x |
| Selected Fwd P/E Multiple | 18.2x - 20.1x | 19.2x |
| Fair Value | €12.13 - €13.41 | €12.77 |
| Upside | -14.0% - -4.9% | -9.4% |
| Benchmarks | - | Full Ticker |
| Quebecor Inc. | - | TSX:QBR.A |
| Telesat Corporation | - | TSX:TSAT |
| AT&T Inc. | - | BMV:T* |
| Orange S.A. | - | BMV:ORANN |
| Telefónica, S.A. | - | BMV:TEF1N |
| TELUS Corporation | - | DB:BCZ |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| QBR.A | TSAT | T * | ORAN N | TEF1 N | BCZ | |||
| TSX:QBR.A | TSX:TSAT | BMV:T* | BMV:ORANN | BMV:TEF1N | DB:BCZ | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 6.1% | NM- | -5.0% | -6.4% | NM- | -10.7% | ||
| 3Y CAGR | 8.9% | NM- | -21.4% | 526.5% | NM- | -15.7% | ||
| Latest Twelve Months | 8.9% | -165.9% | -12.4% | -4.6% | 49.2% | 58.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 13.1% | 21.6% | 5.9% | 6.9% | 7.1% | 7.5% | ||
| Prior Fiscal Year | 12.0% | 22.3% | 11.6% | 5.2% | -2.8% | 4.2% | ||
| Latest Fiscal Year | 13.3% | -15.4% | 8.8% | 4.9% | -0.8% | 4.9% | ||
| Latest Twelve Months | 13.6% | -16.5% | 9.6% | 4.9% | -1.1% | 5.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.4x | 14.0x | 8.0x | 4.9x | 6.2x | 11.9x | ||
| Price / LTM Sales | 1.6x | 2.0x | 1.6x | 0.9x | 0.6x | 1.7x | ||
| LTM P/E Ratio | 11.4x | -3.6x | 16.8x | 18.0x | -55.9x | 28.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -55.9x | 11.4x | 18.0x | |||||
| Historical LTM P/E Ratio | 18.5x | 31.7x | 43.1x | |||||
| Selected P/E Multiple | 23.4x | 24.6x | 25.8x | |||||
| (x) LTM Net Income | 1,187 | 1,187 | 1,187 | |||||
| (=) Equity Value | 27,728 | 29,187 | 30,647 | |||||
| (/) Shares Outstanding | 1,525.0 | 1,525.0 | 1,525.0 | |||||
| Implied Value Range | 18.18 | 19.14 | 20.10 | |||||
| FX Rate: CAD/EUR | 1.6 | 1.6 | 1.6 | Market Price | ||||
| Implied Value Range (Trading Cur) | 11.66 | 12.28 | 12.89 | 14.10 | ||||
| Upside / (Downside) | -17.3% | -12.9% | -8.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | QBR.A | TSAT | T * | ORAN N | TEF1 N | BCZ | |
| Value of Common Equity | 8,745 | 316 | 198,369 | 27,626 | 18,525 | 33,525 | |
| (/) Shares Outstanding | 230.1 | 14.8 | 7,195.6 | 2,658.2 | 6,645.8 | 1,525.0 | |
| Implied Stock Price | 38.00 | 21.36 | 27.57 | 10.39 | 2.79 | 21.98 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 0.05 | 0.05 | 0.05 | 1.56 | |
| Implied Stock Price (Trading Cur) | 38.00 | 21.36 | 530.41 | 227.15 | 60.92 | 14.10 | |
| Trading Currency | CAD | CAD | MXN | MXN | MXN | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 0.05 | 0.05 | 0.05 | 1.56 | |