Ucloudlink Group Inc
NASDAQ:UCL

Watchlist Manager
Ucloudlink Group Inc Logo
Ucloudlink Group Inc
NASDAQ:UCL
Watchlist
Price: 1.71 USD 0.59% Market Closed
Market Cap: 64.4m USD

Relative Value

The Relative Value of one UCL stock under the Base Case scenario is 1.54 USD. Compared to the current market price of 1.71 USD, Ucloudlink Group Inc is Overvalued by 10%.

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.

UCL Relative Value
Base Case
1.54 USD
Overvaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
61
vs Industry
77
Median 3Y
0.8
Median 5Y
0.9
Industry
1.5
Forward
0.7
vs History
42
vs Industry
41
Median 3Y
12
Median 5Y
-0.9
Industry
16.9
Forward
-84.7
vs History
vs Industry
43
Median 3Y
7.8
Median 5Y
5.4
Industry
6.6
vs History
vs Industry
43
Median 3Y
7.5
Median 5Y
5.9
Industry
15.3
vs History
93
vs Industry
34
Median 3Y
3.3
Median 5Y
3.7
Industry
2.1
vs History
76
vs Industry
88
Median 3Y
0.4
Median 5Y
0.5
Industry
2.1
Forward
0.3
vs History
76
vs Industry
87
Median 3Y
0.9
Median 5Y
1.3
Industry
4.1
vs History
38
vs Industry
60
Median 3Y
4.7
Median 5Y
-0.3
Industry
8.3
Forward
5.2
vs History
41
vs Industry
59
Median 3Y
4.8
Median 5Y
-0.3
Industry
13.1
Forward
-65.1
vs History
vs Industry
70
Median 3Y
4.4
Median 5Y
1.7
Industry
8.7
vs History
vs Industry
58
Median 3Y
4.5
Median 5Y
1.7
Industry
16
vs History
68
vs Industry
55
Median 3Y
2.2
Median 5Y
2.2
Industry
1.2

Multiples Across Competitors

UCL Competitors Multiples
Ucloudlink Group Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
Ucloudlink Group Inc
NASDAQ:UCL
64.4m USD 0.8 8.2 3.3 3.3
ZA
MTN Group Ltd
JSE:MTN
323.6B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
280.1B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
224.3B USD 2.6 18.9 9.4 15.6
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.3 9.5 9.4 9.4
JP
SoftBank Group Corp
TSE:9984
24.3T JPY 3.2 8 22.4 52.7
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.6T INR 5.9 30 11.6 21.4
JP
SoftBank Corp
TSE:9434
10.2T JPY 1.5 18.8 8.4 15.1
JP
KDDI Corp
TSE:9433
10.2T JPY 1.7 14.3 6.8 11
MX
America Movil SAB de CV
BMV:AMXB
1.1T MXN 1.2 16.3 4.5 8.7
UK
Vodafone Group PLC
LSE:VOD
25.4B GBP 0.8 -6.6 174.4 621.4
P/E Multiple
Earnings Growth PEG
HK
Ucloudlink Group Inc
NASDAQ:UCL
Average P/E: 15.5
8.2
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
19%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
18.9
14%
1.3
CN
China Mobile Ltd
SSE:600941
9.5
5%
1.9
JP
SoftBank Group Corp
TSE:9984
8
-17%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
30
17%
1.8
JP
SoftBank Corp
TSE:9434
18.8
7%
2.7
JP
KDDI Corp
TSE:9433
14.3
11%
1.3
MX
America Movil SAB de CV
BMV:AMXB
16.3
-34%
N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
Ucloudlink Group Inc
NASDAQ:UCL
Average EV/EBITDA: 27.8
3.3
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
23%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
11%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
9.4
10%
0.9
CN
China Mobile Ltd
SSE:600941
9.4
33%
0.3
JP
SoftBank Group Corp
TSE:9984
22.4
20%
1.1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.6
19%
0.6
JP
SoftBank Corp
TSE:9434
8.4
5%
1.7
JP
KDDI Corp
TSE:9433
6.8
4%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.5
7%
0.6
UK
Vodafone Group PLC
LSE:VOD
174.4
-5%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
Ucloudlink Group Inc
NASDAQ:UCL
Average EV/EBIT: 84.3
3.3
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
37%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
15%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
15.6
11%
1.4
CN
China Mobile Ltd
SSE:600941
9.4
6%
1.6
JP
SoftBank Group Corp
TSE:9984
52.7
18%
2.9
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
21.4
28%
0.8
JP
SoftBank Corp
TSE:9434
15.1
N/A N/A
JP
KDDI Corp
TSE:9433
11
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.7
8%
1.1
UK
Vodafone Group PLC
LSE:VOD
621.4
2%
310.7