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 | -80.3x - -88.8x | -84.5x |
| Selected Fwd P/E Multiple | 1,109.9x - 1,226.7x | 1,168.3x |
| Fair Value | €0.37 - €0.40 | €0.38 |
| Upside | -35.2% - -28.4% | -31.8% |
| Benchmarks | - | Full Ticker |
| Telia Company AB (publ) | - | OTCPK:TLSN.F |
| China Unicom (Hong Kong) Limited | 76,200.0% | SEHK:762 |
| Telenor ASA | - | OB:TEL |
| HKBN Ltd. | 131,000.0% | SEHK:1310 |
| APT Satellite Holdings Limited | 104,500.0% | SEHK:1045 |
| PCCW Limited | - | DB:TH3B |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| TLSN.F | 762 | TEL | 1310 | 1045 | TH3B | |||
| OTCPK:TLSN.F | SEHK:762 | OB:TEL | SEHK:1310 | SEHK:1045 | DB:TH3B | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -12.5% | 12.7% | 16.9% | -45.5% | -10.7% | NM- | ||
| 3Y CAGR | -30.8% | 12.8% | 48.7% | -63.2% | -8.0% | NM- | ||
| Latest Twelve Months | 4961.8% | 9.1% | 24.8% | 109.0% | -13.6% | 36.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -3.6% | 4.8% | 25.8% | -0.8% | 26.9% | 5.9% | ||
| Prior Fiscal Year | -0.7% | 5.0% | -6.1% | -10.8% | 28.5% | -1.3% | ||
| Latest Fiscal Year | 4.3% | 5.3% | 23.3% | 0.1% | 26.2% | -0.8% | ||
| Latest Twelve Months | 5.5% | 5.3% | 11.6% | 1.1% | 26.2% | -0.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.6x | 2.7x | 8.9x | 8.9x | -0.8x | 12.2x | ||
| Price / LTM Sales | 1.5x | 0.7x | 2.6x | 0.7x | 2.4x | 1.1x | ||
| LTM P/E Ratio | 27.4x | 12.4x | 22.8x | 63.5x | 9.2x | -137.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 9.2x | 22.8x | 63.5x | |||||
| Historical LTM P/E Ratio | -697.4x | -101.8x | -44.7x | |||||
| Selected P/E Multiple | -80.3x | -84.5x | -88.8x | |||||
| (x) LTM Net Income | (300) | (300) | (300) | |||||
| (=) Equity Value | 24,095 | 25,363 | 26,631 | |||||
| (/) Shares Outstanding | 7,733.0 | 7,733.0 | 7,733.0 | |||||
| Implied Value Range | 3.12 | 3.28 | 3.44 | |||||
| FX Rate: HKD/EUR | 9.2 | 9.2 | 9.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.34 | 0.36 | 0.38 | 0.56 | ||||
| Upside / (Downside) | -39.7% | -36.6% | -33.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TLSN.F | 762 | TEL | 1310 | 1045 | TH3B | |
| Value of Common Equity | 133,978 | 260,041 | 211,876 | 7,380 | 1,894 | 39,991 | |
| (/) Shares Outstanding | 3,932.1 | 30,598.1 | 1,366.9 | 1,478.9 | 928.6 | 7,733.0 | |
| Implied Stock Price | 34.07 | 8.50 | 155.00 | 4.99 | 2.04 | 5.17 | |
| FX Conversion Rate to Trading Currency | 9.46 | 0.91 | 1.00 | 1.00 | 1.00 | 9.17 | |
| Implied Stock Price (Trading Cur) | 3.60 | 9.31 | 155.00 | 4.99 | 2.04 | 0.56 | |
| Trading Currency | USD | HKD | NOK | HKD | HKD | EUR | |
| FX Rate to Reporting Currency | 9.46 | 0.91 | 1.00 | 1.00 | 1.00 | 9.17 | |