LLN Relative Valuation - Lleidanetworks Serveis Telematics SA

Watchlist Manager

Watchlist

Price: 1.17 EUR 0.86% Market Closed

Market Cap: €18.8m

Relative Value

The Relative Value of one LLN stock under the Base Case scenario is 1.48 EUR. Compared to the current market price of 1.17 EUR, Lleidanetworks Serveis Telematics SA is Undervalued by 21%.

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?

LLN Relative Value

Base Case

Undervaluation 21%

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
ES	Lleidanetworks Serveis Telematics SA MAD:LLN	18.7m EUR	1	12.6	5.4	11.4
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
ES	Lleidanetworks Serveis Telematics SA MAD:LLN	Average P/S: 2 1	N/A	N/A
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
ES	Lleidanetworks Serveis Telematics SA MAD:LLN	Average P/E: 19 12.6	N/A	N/A
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
ES	Lleidanetworks Serveis Telematics SA MAD:LLN	Average EV/EBITDA: 10 5.4	N/A	N/A
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
ES	Lleidanetworks Serveis Telematics SA MAD:LLN	Average EV/EBIT: 18.8 11.4	N/A	N/A
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

Lleidanetworks Serveis Telematics SA
MAD:LLN

Relative Value

Valuation Multiples

Multiples Across Competitors

LLN Competitors Multiples
Lleidanetworks Serveis Telematics SA Competitors

See Also

Company

Help

Tools

Stocks

Lleidanetworks Serveis Telematics SA MAD:LLN

Relative Value

Valuation Multiples

Multiples Across Competitors

LLN Competitors Multiples Lleidanetworks Serveis Telematics SA Competitors

See Also

Company

Help

Tools

Stocks

Lleidanetworks Serveis Telematics SA
MAD:LLN

LLN Competitors Multiples
Lleidanetworks Serveis Telematics SA Competitors