stc valued against six telecom peers
«Build a comparable company valuation for stc, Saudi Telecom Co., ticker 7010, in Excel.
Tabs: Summary, Comps, Assumptions, README.
Comps: six listed peers, all telecom operators: Mobily (7020), Zain KSA (7030), e& in the UAE, du in the UAE, Ooredoo in Qatar, and Zain Group in Kuwait. Columns: company, ticker, market cap, EV, revenue, EBITDA, net income, P/E, EV/EBITDA, P/B, dividend yield, revenue growth, EBITDA margin. Bottom rows: peer median, peer mean, and stc with its premium or discount to median shown as a %.
Summary: implied value per peer multiple (peer median multiple x stc metric), a valuation range table (low, median, high), and a football-field bar chart showing the range against stc's current price. Show upside or downside % for each method.
Assumptions: stc's metrics, share count, and the multiples used, all as editable cells so implied values recalculate.
Flag anywhere a multiple is not meaningful (negative earnings, outlier above 3x peer median) instead of letting it distort the median.»
Namaa·Open the chat →
