China Tower Corporation Limited

DB:2Y10 Stock Report

Market Cap: €21.5b

China Tower Valuation

Is 2Y10 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 2Y10 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 2Y10 (€11.3) is trading below our estimate of fair value (€37.01)

Significantly Below Fair Value: 2Y10 is trading below fair value by more than 20%.


Key Valuation Metric

Which metric is best to use when looking at relative valuation for 2Y10?

Key metric: As 2Y10 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 2Y10. This is calculated by dividing 2Y10's market cap by their current earnings.
What is 2Y10's PE Ratio?
PE Ratio15.5x
EarningsCN¥10.56b
Market CapCN¥163.95b

Price to Earnings Ratio vs Peers

How does 2Y10's PE Ratio compare to its peers?

The above table shows the PE ratio for 2Y10 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average26.9x
O2D Telefónica Deutschland Holding
26.5x-41.1%€7.2b
O2D Telefónica Deutschland Holding
22.4x-11.4%€6.2b
DTE Deutsche Telekom
23.6x18.8%€141.2b
T TELUS
35x22.5%CA$32.3b
2Y10 China Tower
15.5x24.2%€176.6b

Price-To-Earnings vs Peers: 2Y10 is good value based on its Price-To-Earnings Ratio (15.5x) compared to the peer average (26.9x).


Price to Earnings Ratio vs Industry

How does 2Y10's PE Ratio compare vs other companies in the European Telecom Industry?

0 CompaniesPrice / EarningsEstimated GrowthMarket Cap
2Y10 15.5xIndustry Avg. 18.1xNo. of Companies6PE01020304050+
0 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 2Y10 is good value based on its Price-To-Earnings Ratio (15.5x) compared to the European Telecom industry average (18.6x).


Price to Earnings Ratio vs Fair Ratio

What is 2Y10's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

2Y10 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio15.5x
Fair PE Ratio29.6x

Price-To-Earnings vs Fair Ratio: 2Y10 is good value based on its Price-To-Earnings Ratio (15.5x) compared to the estimated Fair Price-To-Earnings Ratio (29.6x).


Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.


Discover undervalued companies