KDDI Corp
OTC:KDDIY

Watchlist Manager
KDDI Corp Logo
KDDI Corp
OTC:KDDIY
Watchlist
Price: 17.5 USD 1.45% Market Closed
Market Cap: 72.9B USD

Relative Value

The Relative Value of one KDDIY stock under the Base Case scenario is hidden USD. Compared to the current market price of 17.5 USD, KDDI Corp is hidden .

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.

KDDIY Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
38
Median 3Y
1.5
Median 5Y
1.5
Industry
1.5
Forward
1.6
vs History
15
vs Industry
32
Median 3Y
13.5
Median 5Y
12.4
Industry
16.8
Forward
12.6
vs History
4
vs Industry
31
Median 3Y
7.2
Median 5Y
5.1
Industry
6.6
vs History
58
vs Industry
40
Median 3Y
9.7
Median 5Y
10.6
Industry
15.6
vs History
0
vs Industry
42
Median 3Y
1.7
Median 5Y
1.6
Industry
2.1
vs History
4
vs Industry
45
Median 3Y
1.8
Median 5Y
1.6
Industry
2.1
Forward
1.9
vs History
4
vs Industry
38
Median 3Y
4.2
Median 5Y
3.8
Industry
4
vs History
7
vs Industry
41
Median 3Y
6.2
Median 5Y
5.3
Industry
8.1
Forward
6.3
vs History
11
vs Industry
37
Median 3Y
10.3
Median 5Y
8.9
Industry
13
vs History
7
vs Industry
38
Median 3Y
8.1
Median 5Y
5.7
Industry
8.7
vs History
6
vs Industry
31
Median 3Y
18.1
Median 5Y
10.5
Industry
15.7
vs History
68
vs Industry
60
Median 3Y
0.8
Median 5Y
0.8
Industry
1.2

Multiples Across Competitors

KDDIY Competitors Multiples
KDDI Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
KDDI Corp
OTC:KDDIY
10.2T USD 1.7 14.4 6.8 11
ZA
MTN Group Ltd
JSE:MTN
321.2B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
281.6B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
222.1B USD 2.6 18.7 9.3 15.5
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.3 9.5 9.4 9.4
JP
SoftBank Group Corp
TSE:9984
26.5T JPY 3.5 8.7 23.8 56
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.9T INR 6.1 30.8 11.9 21.9
JP
SoftBank Corp
TSE:9434
10.2T JPY 1.5 18.9 8.5 15.1
MX
America Movil SAB de CV
BMV:AMXB
1.1T MXN 1.2 16.2 4.4 8.6
UK
Vodafone Group PLC
LSE:VOD
25.8B GBP 0.8 -6.8 174.4 621.3
TH
Advanced Info Service PCL
SET:ADVANC
951.7B THB 4.3 22.3 9.6 19.2
P/E Multiple
Earnings Growth PEG
JP
KDDI Corp
OTC:KDDIY
Average P/E: 17.4
14.4
11%
1.3
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
18.7
14%
1.3
CN
China Mobile Ltd
SSE:600941
9.5
5%
1.9
JP
SoftBank Group Corp
TSE:9984
8.7
-17%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
30.8
17%
1.8
JP
SoftBank Corp
TSE:9434
18.9
7%
2.7
MX
America Movil SAB de CV
BMV:AMXB
16.2
-34%
N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.8 N/A N/A
TH
Advanced Info Service PCL
SET:ADVANC
22.3
13%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
KDDI Corp
OTC:KDDIY
Average EV/EBITDA: 28.7
6.8
4%
1.7
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
9.3
10%
0.9
CN
China Mobile Ltd
SSE:600941
9.4
33%
0.3
JP
SoftBank Group Corp
TSE:9984
23.8
20%
1.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.9
19%
0.6
JP
SoftBank Corp
TSE:9434
8.5
5%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.4
7%
0.6
UK
Vodafone Group PLC
LSE:VOD
174.4
-5%
N/A
TH
Advanced Info Service PCL
SET:ADVANC
9.6
5%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
KDDI Corp
OTC:KDDIY
Average EV/EBIT: 86.5
11
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
15.5
11%
1.4
CN
China Mobile Ltd
SSE:600941
9.4
6%
1.6
JP
SoftBank Group Corp
TSE:9984
56
18%
3.1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
21.9
28%
0.8
JP
SoftBank Corp
TSE:9434
15.1
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.6
8%
1.1
UK
Vodafone Group PLC
LSE:VOD
621.3
2%
310.6
TH
Advanced Info Service PCL
SET:ADVANC
19.2
11%
1.7