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 | -77.8x - -86.0x | -81.9x |
| Selected Fwd P/E Multiple | 1,080.2x - 1,193.9x | 1,137.0x |
| Fair Value | €0.37 - €0.41 | €0.39 |
| Upside | -35.1% - -28.3% | -31.7% |
| Benchmarks | - | Full Ticker |
| Chunghwa Telecom Co., Ltd. | 241,200.0% | TWSE:2412 |
| Telia Company AB (publ) | - | PINC:TLSN.F |
| China Unicom (Hong Kong) Limited | 76,200.0% | SEHK:762 |
| Telenor ASA | - | OB:TEL |
| HKBN Ltd. | 131,000.0% | SEHK:1310 |
| PCCW Limited | - | DB:TH3B |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2412 | TLSN.F | 762 | TEL | 1310 | TH3B | |||
| TWSE:2412 | PINC:TLSN.F | SEHK:762 | OB:TEL | SEHK:1310 | DB:TH3B | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 2.5% | -12.5% | 12.7% | 16.9% | -45.5% | NM- | ||
| 3Y CAGR | 1.5% | -30.8% | 12.8% | 48.7% | -63.2% | NM- | ||
| Latest Twelve Months | 0.8% | 4961.8% | 9.1% | 481.0% | 109.0% | 36.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 17.1% | -3.6% | 4.8% | 25.5% | -0.8% | 5.9% | ||
| Prior Fiscal Year | 16.5% | -0.7% | 5.0% | -6.1% | -10.8% | -1.3% | ||
| Latest Fiscal Year | 16.2% | 4.3% | 5.3% | 23.3% | 0.1% | -0.8% | ||
| Latest Twelve Months | 16.2% | 5.5% | 5.3% | 23.3% | 1.1% | -0.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 12.0x | 7.8x | 2.7x | 8.9x | 8.8x | 12.0x | ||
| Price / LTM Sales | 4.4x | 1.6x | 0.6x | 2.7x | 0.7x | 1.1x | ||
| LTM P/E Ratio | 27.0x | 28.6x | 12.2x | 11.6x | 64.3x | -133.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 11.6x | 27.0x | 64.3x | |||||
| Historical LTM P/E Ratio | -697.4x | -100.1x | -44.7x | |||||
| Selected P/E Multiple | -77.8x | -81.9x | -86.0x | |||||
| (x) LTM Net Income | (300) | (300) | (300) | |||||
| (=) Equity Value | 23,352 | 24,581 | 25,810 | |||||
| (/) Shares Outstanding | 7,733.0 | 7,733.0 | 7,733.0 | |||||
| Implied Value Range | 3.02 | 3.18 | 3.34 | |||||
| FX Rate: HKD/EUR | 8.8 | 8.8 | 8.8 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.34 | 0.36 | 0.38 | 0.57 | ||||
| Upside / (Downside) | -39.7% | -36.6% | -33.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2412 | TLSN.F | 762 | TEL | 1310 | TH3B | |
| Value of Common Equity | 996,832 | 143,434 | 254,647 | 214,248 | 7,483 | 38,757 | |
| (/) Shares Outstanding | 7,757.4 | 3,932.1 | 30,598.1 | 1,367.2 | 1,478.9 | 7,733.0 | |
| Implied Stock Price | 128.50 | 36.48 | 8.32 | 156.70 | 5.06 | 5.01 | |
| FX Conversion Rate to Trading Currency | 1.00 | 9.66 | 0.94 | 1.00 | 1.00 | 8.76 | |
| Implied Stock Price (Trading Cur) | 128.50 | 3.78 | 8.87 | 156.70 | 5.06 | 0.57 | |
| Trading Currency | TWD | USD | HKD | NOK | HKD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 9.66 | 0.94 | 1.00 | 1.00 | 8.76 | |