TUA Relative Valuation - Tuas Ltd

Watchlist Manager

Watchlist

Price: 6 AUD -0.5% Market Closed

Market Cap: AU$3.3B

Relative Value

The Relative Value of one TUA stock under the Base Case scenario is 0.85 AUD. Compared to the current market price of 6 AUD, Tuas Ltd is Overvalued by 86%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

TUA Relative Value

Base Case

Overvaluation 86%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
AU	Tuas Ltd ASX:TUA	3.3B AUD	21.7	477	299.1	299.1
US	Verizon Communications Inc NYSE:VZ	216.7B USD	1.6	12.6	6.6	10.4
US	AT&T Inc NYSE:T	195.1B USD	1.6	8.9	6.6	12.2
DE	Deutsche Telekom AG XETRA:DTE	161B EUR	1.4	16.8	5.5	10.4
CN	China Telecom Corp Ltd SSE:601728	560.9B CNY	1.1	16.4	15.8	15.8
JP	Nippon Telegraph and Telephone Corp TSE:9432	12.8T JPY	0.9	11.9	5.3	10.4
SG	Singapore Telecommunications Ltd SGX:Z74	81.9B SGD	5.8	13.2	23.4	61.2
FR	Orange SA PAR:ORA	46.4B EUR	1.2	49	5.8	16.2
SA	Saudi Telecom Company SJSC SAU:7010	189.1B SAR	2.4	12.8	7.6	12.9
CH	Swisscom AG SIX:SCMN	37.3B CHF	2.5	29.6	7.7	25.8
AU	Telstra Corporation Ltd ASX:TLS	58.4B AUD	2.5	25.8	19.7	19.7

			Revenue Growth	P/S to Growth
AU	Tuas Ltd ASX:TUA	Average P/S: 3.9 21.7	15%	1.4
US	Verizon Communications Inc NYSE:VZ	1.6	3%	0.5
US	AT&T Inc NYSE:T	1.6	3%	0.5
DE	Deutsche Telekom AG XETRA:DTE	1.4	4%	0.3
CN	China Telecom Corp Ltd SSE:601728	1.1	3%	0.4
JP	Nippon Telegraph and Telephone Corp TSE:9432	0.9	3%	0.3
SG	Singapore Telecommunications Ltd SGX:Z74	5.8	3%	1.9
FR	Orange SA PAR:ORA	1.2	2%	0.6
SA	Saudi Telecom Company SJSC SAU:7010	2.4	5%	0.5
CH	Swisscom AG SIX:SCMN	2.5	0%	N/A
AU	Telstra Corporation Ltd ASX:TLS	2.5	3%	0.8

			Earnings Growth	PEG
AU	Tuas Ltd ASX:TUA	Average P/E: 61.3 477	80%	6
US	Verizon Communications Inc NYSE:VZ	12.6	14%	0.9
US	AT&T Inc NYSE:T	8.9	-2%	N/A
DE	Deutsche Telekom AG XETRA:DTE	16.8	12%	1.4
CN	China Telecom Corp Ltd SSE:601728	16.4	5%	3.3
JP	Nippon Telegraph and Telephone Corp TSE:9432	11.9	7%	1.7
SG	Singapore Telecommunications Ltd SGX:Z74	13.2	0%	N/A
FR	Orange SA PAR:ORA	49	15%	3.3
SA	Saudi Telecom Company SJSC SAU:7010	12.8	3%	4.3
CH	Swisscom AG SIX:SCMN	29.6	8%	3.7
AU	Telstra Corporation Ltd ASX:TLS	25.8	7%	3.7

			EBITDA Growth	EV/EBITDA to Growth
AU	Tuas Ltd ASX:TUA	Average EV/EBITDA: 36.7 299.1	115%	2.6
US	Verizon Communications Inc NYSE:VZ	6.6	4%	1.7
US	AT&T Inc NYSE:T	6.6	5%	1.3
DE	Deutsche Telekom AG XETRA:DTE	5.5	-1%	N/A
CN	China Telecom Corp Ltd SSE:601728	15.8	57%	0.3
JP	Nippon Telegraph and Telephone Corp TSE:9432	5.3	1%	5.3
SG	Singapore Telecommunications Ltd SGX:Z74	23.4	6%	3.9
FR	Orange SA PAR:ORA	5.8	0%	N/A
SA	Saudi Telecom Company SJSC SAU:7010	7.6	5%	1.5
CH	Swisscom AG SIX:SCMN	7.7	0%	N/A
AU	Telstra Corporation Ltd ASX:TLS	19.7	36%	0.5

			EBIT Growth	EV/EBIT to Growth
AU	Tuas Ltd ASX:TUA	Average EV/EBIT: 44.9 299.1	56%	5.3
US	Verizon Communications Inc NYSE:VZ	10.4	5%	2.1
US	AT&T Inc NYSE:T	12.2	9%	1.4
DE	Deutsche Telekom AG XETRA:DTE	10.4	7%	1.5
CN	China Telecom Corp Ltd SSE:601728	15.8	5%	3.2
JP	Nippon Telegraph and Telephone Corp TSE:9432	10.4	N/A	N/A
SG	Singapore Telecommunications Ltd SGX:Z74	61.2	12%	5.1
FR	Orange SA PAR:ORA	16.2	3%	5.4
SA	Saudi Telecom Company SJSC SAU:7010	12.9	5%	2.6
CH	Swisscom AG SIX:SCMN	25.8	5%	5.2
AU	Telstra Corporation Ltd ASX:TLS	19.7	6%	3.3

Tuas Ltd
ASX:TUA

Relative Value

Valuation Multiples

Multiples Across Competitors

TUA Competitors Multiples
Tuas Ltd Competitors

See Also

Company

Help

Tools

Stocks

Tuas Ltd ASX:TUA

Relative Value

Valuation Multiples

Multiples Across Competitors

TUA Competitors Multiples Tuas Ltd Competitors

See Also

Company

Help

Tools

Stocks

Tuas Ltd
ASX:TUA

TUA Competitors Multiples
Tuas Ltd Competitors