CITIC Telecom International Holdings Limited

DB:B7O Stock Report

Market Cap: €1.0b

CITIC Telecom International Holdings Valuation

Is B7O 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 B7O when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: B7O (€0.27) is trading below our estimate of fair value (€1.61)

Significantly Below Fair Value: B7O is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for B7O?

Key metric: As B7O is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for B7O. This is calculated by dividing B7O's market cap by their current earnings.
What is B7O's PE Ratio?
PE Ratio8.6x
EarningsHK$965.00m
Market CapHK$8.29b

Price to Earnings Ratio vs Peers

How does B7O's PE Ratio compare to its peers?

The above table shows the PE ratio for B7O vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average26.8x
NFN NFON
63.4x73.6%€84.5m
1U1 1&1
8.3x4.2%€2.1b
O2D Telefónica Deutschland Holding
22.8x-11.4%€6.2b
FNTN freenet
12.6x4.2%€3.5b
B7O CITIC Telecom International Holdings
8.6x7.5%€8.3b

Price-To-Earnings vs Peers: B7O is good value based on its Price-To-Earnings Ratio (8.6x) compared to the peer average (26.8x).

Price to Earnings Ratio vs Industry

How does B7O's PE Ratio compare vs other companies in the European Telecom Industry?

0 CompaniesPrice / EarningsEstimated GrowthMarket Cap
B7O 8.6xIndustry Avg. 18.3xNo. of Companies7PE01020304050+
0 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: B7O is good value based on its Price-To-Earnings Ratio (8.6x) compared to the European Telecom industry average (18.3x).

Price to Earnings Ratio vs Fair Ratio

What is B7O'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.

B7O PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio8.6x
Fair PE Ratio22.2x

Price-To-Earnings vs Fair Ratio: B7O is good value based on its Price-To-Earnings Ratio (8.6x) compared to the estimated Fair Price-To-Earnings Ratio (22.2x).

Analyst Price Targets

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

The above table shows the analyst B7O forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€0.27
€0.29
+9.1%
15.3%€0.33€0.25n/a2
Nov ’25€0.26
€0.29
+13.4%
15.3%€0.33€0.25n/a2
Oct ’25€0.27
€0.29
+9.1%
15.3%€0.33€0.25n/a2
Sep ’25€0.26
€0.29
+13.4%
15.3%€0.33€0.25n/a2
Aug ’25€0.24
€0.40
+68.2%
18.3%€0.47€0.32n/a2
Jul ’25€0.30
€0.40
+31.4%
18.3%€0.47€0.32n/a2
Jun ’25€0.30
€0.40
+34.1%
18.3%€0.47€0.32n/a2
May ’25€0.31
€0.40
+28.9%
18.3%€0.47€0.32n/a2
Apr ’25€0.30
€0.40
+34.1%
18.3%€0.47€0.32n/a2
Mar ’25€0.34
€0.47
+36.1%
15.6%€0.54€0.40n/a2
Feb ’25€0.32
€0.47
+44.5%
15.6%€0.54€0.40n/a2
Jan ’25€0.37
€0.47
+26.5%
15.6%€0.54€0.40n/a2
Dec ’24€0.34
€0.47
+36.9%
15.6%€0.54€0.40n/a2
Nov ’24€0.35
€0.47
+34.5%
15.6%€0.54€0.40€0.262
Oct ’24€0.36
€0.47
+28.6%
15.6%€0.54€0.40€0.272
Sep ’24€0.34
€0.47
+37.7%
15.6%€0.54€0.40€0.262
Aug ’24€0.35
€0.46
+30.7%
4.9%€0.49€0.44€0.242
Jul ’24€0.34
€0.46
+34.5%
4.9%€0.49€0.44€0.302
Jun ’24€0.34
€0.46
+36.9%
4.9%€0.49€0.44€0.302
May ’24€0.35
€0.46
+30.7%
4.9%€0.49€0.44€0.312
Apr ’24€0.36
€0.46
+27.8%
4.9%€0.49€0.44€0.302
Mar ’24€0.34
€0.48
+39.0%
3.3%€0.49€0.46€0.342
Feb ’24€0.32
€0.48
+49.5%
3.3%€0.49€0.46€0.322
Jan ’24€0.31
€0.48
+53.3%
3.3%€0.49€0.46€0.372
Dec ’23€0.32
€0.48
+48.5%
3.3%€0.49€0.46€0.342
Nov ’23€0.29
€0.48
+62.8%
3.3%€0.49€0.46€0.352

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

Indosat Ooredoo Hutchison

Rp80.6t

Provides telecommunication services in Indonesia.

IDO1

Rp0.13

7D

14.9%

1Y

0.8%

HKT Trust and HKT

HK$71.2b

An investment holding company, engages in the provision of technology, and satellite-and network-based telecommunications and related services in Hong Kong, Mainland China, and internationally.

4HK

HK$1.12

7D

-2.1%

1Y

17.3%

Telefónica

€24.3b

Provides telecommunications services in Europe and Latin America.

TNE5

€4.30

7D

0.3%

1Y

11.9%