China Tower Corporation Limited

OTCPK:CHWR.F Stock Report

Market Cap: US$22.7b

China Tower Valuation

Is CHWR.F undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

  • 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 CHWR.F when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: CHWR.F ($0.13) is trading below our estimate of fair value ($0.4)

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

Key Valuation Metric

Which metric is best to use when looking at relative valuation for CHWR.F?

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

The above table shows the Price to Earnings ratio for CHWR.F. This is calculated by dividing CHWR.F's market cap by their current earnings.
What is CHWR.F's PE Ratio?
PE Ratio15.6x
EarningsCN¥10.56b
Market CapCN¥164.18b

Price to Earnings Ratio vs Peers

How does CHWR.F's PE Ratio compare to its peers?

The above table shows the PE ratio for CHWR.F vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average18.7x
VZ Verizon Communications
18.2x15.6%US$175.3b
T AT&T
18.6x17.3%US$162.7b
IDT IDT
19.6xn/aUS$1.2b
LICT LICT
18.6xn/aUS$224.9m
CHWR.F China Tower
15.6x24.2%US$176.6b

Price-To-Earnings vs Peers: CHWR.F is good value based on its Price-To-Earnings Ratio (15.6x) compared to the peer average (18.7x).

Price to Earnings Ratio vs Industry

How does CHWR.F's PE Ratio compare vs other companies in the Global Telecom Industry?

3 CompaniesPrice / EarningsEstimated GrowthMarket Cap
CHWR.F 15.6xIndustry Avg. 15.7xNo. of Companies30PE01224364860+
3 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: CHWR.F is good value based on its Price-To-Earnings Ratio (15.6x) compared to the Global Telecom industry average (15.7x).

Price to Earnings Ratio vs Fair Ratio

What is CHWR.F'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.

CHWR.F PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio15.6x
Fair PE Ration/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate CHWR.F's Price-To-Earnings Fair Ratio for valuation analysis.

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 CHWR.F forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentUS$0.13
US$0.15
+14.4%
13.5%US$0.18US$0.12n/a13
Nov ’25US$0.14
US$0.15
+10.3%
13.5%US$0.18US$0.12n/a13
Oct ’25US$0.095
US$0.15
+57.3%
14.7%US$0.18US$0.12n/a13
Sep ’25US$0.11
US$0.15
+30.6%
14.7%US$0.18US$0.12n/a13
Aug ’25US$0.11
US$0.15
+29.9%
15.8%US$0.19US$0.11n/a12
Jul ’25US$0.086
US$0.14
+65.5%
17.0%US$0.18US$0.11n/a14
Jun ’25US$0.11
US$0.14
+27.3%
17.0%US$0.18US$0.11n/a14
May ’25US$0.11
US$0.14
+32.7%
17.0%US$0.18US$0.11n/a14
Apr ’25n/a
US$0.14
0%
17.9%US$0.18US$0.11n/a15
Mar ’25US$0.12
US$0.13
+12.9%
22.3%US$0.19US$0.096n/a16
Feb ’25US$0.10
US$0.14
+30.2%
22.7%US$0.19US$0.096n/a17
Jan ’25US$0.098
US$0.14
+41.3%
26.0%US$0.22US$0.097n/a16
Dec ’24US$0.089
US$0.14
+55.9%
25.2%US$0.22US$0.097n/a17
Nov ’24US$0.081
US$0.14
+70.5%
25.0%US$0.22US$0.096US$0.1417
Oct ’24US$0.096
US$0.14
+47.1%
22.1%US$0.21US$0.096US$0.09517
Sep ’24US$0.09
US$0.14
+56.7%
22.2%US$0.21US$0.096US$0.1117
Aug ’24US$0.12
US$0.14
+17.4%
18.2%US$0.22US$0.11US$0.1117
Jul ’24US$0.11
US$0.14
+26.9%
17.6%US$0.21US$0.11US$0.08618
Jun ’24US$0.11
US$0.15
+35.0%
17.3%US$0.22US$0.11US$0.1119
May ’24US$0.10
US$0.15
+45.2%
17.6%US$0.22US$0.11US$0.1118
Apr ’24US$0.12
US$0.14
+16.5%
18.3%US$0.22US$0.10n/a18
Mar ’24US$0.12
US$0.14
+14.6%
21.6%US$0.22US$0.086US$0.1219
Feb ’24US$0.12
US$0.15
+21.6%
21.0%US$0.22US$0.089US$0.1019
Jan ’24US$0.10
US$0.14
+36.5%
20.9%US$0.22US$0.086US$0.09819
Dec ’23US$0.10
US$0.14
+39.6%
23.4%US$0.22US$0.082US$0.08919
Nov ’23US$0.10
US$0.14
+37.6%
22.8%US$0.22US$0.081US$0.08120

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

Discover undervalued companies

KT

₩10.3t

Provides integrated telecommunications and platform services in Korea and internationally.

KT

₩15.27

7D

-2.7%

1Y

17.6%

PLDT

₱287.8b

Provides telecommunications and digital services in the Philippines.

PHI

₱22.19

7D

-3.1%

1Y

-2.2%

Magyar Telekom Távközlési Nyilvánosan Müködö Részvénytársaság

Ft1.1t

Provides fixed-line and mobile telecommunication services for residential and business customers in Hungary, Bulgaria, Romania, and the Republic of North Macedonia.

MYTA.Y

Ft15.64

7D

3.1%

1Y

74.4%