K

KonaTel Inc
OTC:KTEL

Watchlist Manager
KonaTel Inc
OTC:KTEL
Watchlist
Price: 0.275 USD
Market Cap: 12.1m USD

Relative Value

The Relative Value of one KTEL stock under the Base Case scenario is 0.315 USD. Compared to the current market price of 0.275 USD, KonaTel Inc is Undervalued by 13%.

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.

KTEL Relative Value
Base Case
0.315 USD
Undervaluation 13%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
65
vs Industry
73
Median 3Y
1.5
Median 5Y
1.7
Industry
1.5
vs History
vs Industry
56
Median 3Y
-2.9
Median 5Y
-2.8
Industry
16.8
vs History
vs Industry
Median 3Y
-10.8
Median 5Y
-7.7
Industry
6.6
vs History
vs Industry
Median 3Y
-9.6
Median 5Y
-2
Industry
15.6
vs History
34
vs Industry
20
Median 3Y
5.4
Median 5Y
11.2
Industry
2.1
vs History
65
vs Industry
82
Median 3Y
1.3
Median 5Y
1.8
Industry
2.1
vs History
68
vs Industry
56
Median 3Y
5.8
Median 5Y
7
Industry
4
vs History
vs Industry
Median 3Y
-6.3
Median 5Y
-3
Industry
8.1
vs History
vs Industry
Median 3Y
-6.2
Median 5Y
-4.3
Industry
13
vs History
vs Industry
Median 3Y
-10.3
Median 5Y
-6.6
Industry
8.7
vs History
vs Industry
Median 3Y
-10.3
Median 5Y
-6.6
Industry
15.7
vs History
vs Industry
4
Median 3Y
15.4
Median 5Y
20.3
Industry
1.2

Multiples Across Competitors

KTEL Competitors Multiples
KonaTel 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
US
KonaTel Inc
OTC:KTEL
12m USD 1.2 -2.6 -2.3 -2.3
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
221.6B USD 2.6 18.7 9.3 15.4
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
JP
KDDI Corp
TSE:9433
10.2T JPY 1.7 14.4 6.8 11
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
P/S Multiple
Revenue Growth P/S to Growth
US
K
KonaTel Inc
OTC:KTEL
Average P/S: 2.2
1.2
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
15%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
9%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
2.6
7%
0.4
CN
China Mobile Ltd
SSE:600941
1.3
3%
0.4
JP
SoftBank Group Corp
TSE:9984
3.5
6%
0.6
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
6.1
16%
0.4
JP
SoftBank Corp
TSE:9434
1.5
5%
0.3
JP
KDDI Corp
TSE:9433
1.7
4%
0.4
MX
America Movil SAB de CV
BMV:AMXB
1.2
6%
0.2
UK
Vodafone Group PLC
LSE:VOD
0.8
5%
0.2
P/E Multiple
Earnings Growth PEG
US
K
KonaTel Inc
OTC:KTEL
Average P/E: 16.7
Negative Multiple: -2.6
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
18.7
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
JP
KDDI Corp
TSE:9433
14.4
11%
1.3
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
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
K
KonaTel Inc
OTC:KTEL
Average EV/EBITDA: 31.1
Negative Multiple: -2.3
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
9.3
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
JP
KDDI Corp
TSE:9433
6.8
4%
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
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
K
KonaTel Inc
OTC:KTEL
Average EV/EBIT: 94.9
Negative Multiple: -2.3
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
15.4
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
JP
KDDI Corp
TSE:9433
11
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