U-Next Holdings Co Ltd
OTC:USNNF

Watchlist Manager
U-Next Holdings Co Ltd Logo
U-Next Holdings Co Ltd
OTC:USNNF
Watchlist
Price: 13.95 USD Market Closed
Market Cap: $2.5B

Relative Value

The Relative Value of one USNNF stock under the Base Case scenario is 12.24 USD. Compared to the current market price of 13.95 USD, U-Next Holdings Co Ltd is Overvalued by 12%.

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.

USNNF Relative Value
Base Case
12.24 USD
Overvaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

USNNF Competitors Multiples
U-Next Holdings Co Ltd 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
U-Next Holdings Co Ltd
OTC:USNNF
2.5B USD 1 21.2 8.9 12.2
US
EchoStar Corp
NASDAQ:SATS
34B USD 2.2 -2.6 39.7 -98.9
US
AST SpaceMobile Inc
NASDAQ:ASTS
28.4B USD 1 529 -93.3 -115.3 -97.6
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
126.2T IDR 79.3 108.3 448.1 448.1
US
Globalstar Inc
AMEX:GSAT
7.7B USD 29.6 -157.3 78.6 777.9
US
Lumen Technologies Inc
NYSE:LUMN
7.2B USD 0.6 -4.2 9.2 -128.3
UK
Liberty Global PLC
NASDAQ:LBTYA
4.3B USD 0.9 -0.6 9 148.9
BM
Liberty Global Ltd
F:3O41
3.5B EUR 0.8 -0.6 8.8 146.1
MY
TIME dotCom Bhd
KLSE:TIMECOM
11.4B MYR 6.5 26 21.4 21.4
NZ
Chorus Ltd
NZX:CNU
4.2B NZD 4 171.4 30.7 30.7
AU
Uniti Group Ltd
ASX:UWL
3.4B AUD 16 62.9 37.3 37.3
P/E Multiple
Earnings Growth PEG
JP
U-Next Holdings Co Ltd
OTC:USNNF
Average P/E: 77.9
21.2
10%
2.1
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -2.6 N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -93.3 N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
108.3
N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
Negative Multiple: -157.3 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -4.2 N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -0.6 N/A N/A
BM
Liberty Global Ltd
F:3O41
Negative Multiple: -0.6 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
26
13%
2
NZ
Chorus Ltd
NZX:CNU
171.4
199%
0.9
AU
Uniti Group Ltd
ASX:UWL
62.9
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
U-Next Holdings Co Ltd
OTC:USNNF
Average EV/EBITDA: 69.2
8.9
-8%
N/A
US
EchoStar Corp
NASDAQ:SATS
39.7
8%
5
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -115.3 N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
448.1
N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
78.6
29%
2.7
US
Lumen Technologies Inc
NYSE:LUMN
9.2
10%
0.9
UK
Liberty Global PLC
NASDAQ:LBTYA
9
12%
0.7
BM
Liberty Global Ltd
F:3O41
8.8
12%
0.7
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
21.4
21%
1
NZ
Chorus Ltd
NZX:CNU
30.7
52%
0.6
AU
Uniti Group Ltd
ASX:UWL
37.3
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
U-Next Holdings Co Ltd
OTC:USNNF
Average EV/EBIT: 202.8
12.2
N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -98.9 N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -97.6 N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
448.1
N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
777.9
N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -128.3 N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
148.9
20%
7.4
BM
Liberty Global Ltd
F:3O41
146.1
20%
7.3
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
21.4
9%
2.4
NZ
Chorus Ltd
NZX:CNU
30.7
19%
1.6
AU
Uniti Group Ltd
ASX:UWL
37.3
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett