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 | 2.2x - 2.5x | 2.4x |
| Selected Fwd Ps Multiple | 1.8x - 2.0x | 1.9x |
| Fair Value | CHF 526.34 - CHF 581.75 | CHF 554.05 |
| Upside | -6.3% - 3.5% | -1.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Sunrise Communications AG | - | SWX:SUNN |
| NOS, S.G.P.S., S.A. | - | DB:PMV |
| Koninklijke KPN N.V. | - | ENXTAM:KPN |
| Telenor ASA | - | OB:TEL |
| Telekom Malaysia Berhad | - | KLSE:TM |
| Swisscom AG | - | SWX:SCMN |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| SUNN | PMV | KPN | TEL | TM | SCMN | |||
| SWX:SUNN | DB:PMV | ENXTAM:KPN | OB:TEL | KLSE:TM | SWX:SCMN | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | NM- | 3.1% | 0.4% | -6.8% | 0.5% | -0.7% | ||
| 3Y CAGR | -0.2% | 5.8% | 2.1% | -6.3% | 0.5% | -0.4% | ||
| Latest Twelve Months | NM | 5.9% | 3.0% | 0.2% | -0.1% | 9.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -5.9% | 11.7% | 15.7% | 26.1% | 11.2% | 14.9% | ||
| Prior Fiscal Year | -10.4% | 11.3% | 14.7% | -6.1% | 16.0% | 15.5% | ||
| Latest Fiscal Year | -12.1% | 16.1% | 14.2% | 23.3% | 17.2% | 14.0% | ||
| Latest Twelve Months | -8.0% | 15.4% | 14.1% | 12.7% | 17.0% | 12.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | 5.7x | 9.9x | 9.5x | 7.1x | 11.6x | ||
| Price / LTM Sales | 0.9x | 1.1x | 2.8x | 2.7x | 2.2x | 2.4x | ||
| LTM P/E Ratio | -11.0x | 7.2x | 20.0x | 21.6x | 12.9x | 20.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.9x | 2.2x | 2.8x | |||||
| Historical LTM P/S Ratio | 2.2x | 2.4x | 2.4x | |||||
| Selected Price / Sales Multiple | 2.2x | 2.4x | 2.5x | |||||
| (x) LTM Sales | 12,096 | 12,096 | 12,096 | |||||
| (=) Equity Value | 27,130 | 28,558 | 29,986 | |||||
| (/) Shares Outstanding | 51.8 | 51.8 | 51.8 | |||||
| Implied Value Range | 523.73 | 551.29 | 578.86 | |||||
| FX Rate: CHF/CHF | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 523.73 | 551.29 | 578.86 | 562.00 | ||||
| Upside / (Downside) | -6.8% | -1.9% | 3.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SUNN | PMV | KPN | TEL | TM | SCMN | |
| Value of Common Equity | 3,278 | 1,911 | 15,902 | 220,351 | 25,713 | 29,113 | |
| (/) Shares Outstanding | 71.5 | 512.3 | 3,856.9 | 1,366.9 | 3,837.7 | 51.8 | |
| Implied Stock Price | 45.84 | 3.73 | 4.12 | 161.20 | 6.70 | 562.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 45.84 | 3.73 | 4.12 | 161.20 | 6.70 | 562.00 | |
| Trading Currency | CHF | EUR | EUR | NOK | MYR | CHF | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |