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 Ps Multiple | 1.0x - 1.1x | 1.1x |
| Selected Fwd Ps Multiple | 1.0x - 1.1x | 1.1x |
| Fair Value | €0.56 - €0.62 | €0.59 |
| Upside | -2.0% - 8.3% | 3.2% |
| Benchmarks | Ticker | 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 Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| TLSN.F | 762 | TEL | 1310 | 1045 | TH3B | |||
| OTCPK:TLSN.F | SEHK:762 | OB:TEL | SEHK:1310 | SEHK:1045 | DB:TH3B | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 0.7% | 6.0% | -6.8% | 15.8% | -5.9% | 0.0% | ||
| 3Y CAGR | 0.3% | 5.9% | -6.3% | -2.4% | -5.4% | 1.9% | ||
| Latest Twelve Months | 5.8% | 3.8% | 0.2% | -2.0% | -5.9% | 4.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -3.5% | 4.8% | 26.1% | -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 | 6.0% | 5.4% | 12.7% | 1.1% | 26.2% | -0.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.6x | 2.5x | 9.4x | 8.9x | -0.6x | 14.7x | ||
| Price / LTM Sales | 1.5x | 0.7x | 2.8x | 0.7x | 2.5x | 1.1x | ||
| LTM P/E Ratio | 25.6x | 13.4x | 22.0x | 64.5x | 9.7x | -147.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.7x | 1.5x | 2.8x | |||||
| Historical LTM P/S Ratio | 0.8x | 0.9x | 0.9x | |||||
| Selected Price / Sales Multiple | 1.0x | 1.1x | 1.1x | |||||
| (x) LTM Sales | 38,781 | 38,781 | 38,781 | |||||
| (=) Equity Value | 40,207 | 42,323 | 44,440 | |||||
| (/) Shares Outstanding | 7,733.0 | 7,733.0 | 7,733.0 | |||||
| Implied Value Range | 5.20 | 5.47 | 5.75 | |||||
| FX Rate: HKD/EUR | 9.2 | 9.2 | 9.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.57 | 0.60 | 0.63 | 0.57 | ||||
| Upside / (Downside) | -0.8% | 4.5% | 9.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TLSN.F | 762 | TEL | 1310 | 1045 | TH3B | |
| Value of Common Equity | 137,741 | 286,198 | 226,080 | 7,498 | 1,987 | 40,520 | |
| (/) Shares Outstanding | 3,932.1 | 30,598.1 | 1,366.9 | 1,478.9 | 928.6 | 7,733.0 | |
| Implied Stock Price | 35.03 | 9.35 | 165.40 | 5.07 | 2.14 | 5.24 | |
| FX Conversion Rate to Trading Currency | 9.55 | 0.92 | 1.00 | 1.00 | 1.00 | 9.16 | |
| Implied Stock Price (Trading Cur) | 3.67 | 10.19 | 165.40 | 5.07 | 2.14 | 0.57 | |
| Trading Currency | USD | HKD | NOK | HKD | HKD | EUR | |
| FX Rate to Reporting Currency | 9.55 | 0.92 | 1.00 | 1.00 | 1.00 | 9.16 | |