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 USD

Relative Value

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

USNNF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
2
vs Industry
76
Median 3Y
0.6
Median 5Y
0.6
Industry
1.5
Forward
0.9
vs History
5
vs Industry
37
Median 3Y
12.3
Median 5Y
12.3
Industry
16.9
Forward
21
vs History
5
vs Industry
17
Median 3Y
10.3
Median 5Y
10.3
Industry
6.6
vs History
48
vs Industry
7
Median 3Y
39.6
Median 5Y
39.6
Industry
15.3
vs History
2
vs Industry
34
Median 3Y
2.3
Median 5Y
2.3
Industry
2.1
vs History
2
vs Industry
79
Median 3Y
0.6
Median 5Y
0.6
Industry
2.1
Forward
0.9
vs History
2
vs Industry
72
Median 3Y
1.7
Median 5Y
1.7
Industry
4.1
vs History
5
vs Industry
52
Median 3Y
5
Median 5Y
5
Industry
8.3
Forward
8.3
vs History
35
vs Industry
54
Median 3Y
6.7
Median 5Y
6.7
Industry
13.1
vs History
5
vs Industry
21
Median 3Y
10.5
Median 5Y
10.5
Industry
8.7
vs History
10
vs Industry
15
Median 3Y
18.9
Median 5Y
18.9
Industry
16
vs History
2
vs Industry
32
Median 3Y
1.4
Median 5Y
1.4
Industry
1.2

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 21.5 5.8 6.9
US
AST SpaceMobile Inc
NASDAQ:ASTS
35.3B USD 1 904.7 -116.2 -144.2 -122
US
EchoStar Corp
NASDAQ:SATS
34.5B USD 2.3 -2.7 40.1 -99.9
US
Lumen Technologies Inc
NYSE:LUMN
8.1B USD 0.6 -4.9 7.8 137
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
127.7T IDR 80.2 109.5 453 453
US
Globalstar Inc
AMEX:GSAT
7.6B USD 29.2 -155.1 77.5 766.9
UK
Liberty Global PLC
NASDAQ:LBTYA
3.6B USD 1 -1.8 63.4 -102.3
BM
Liberty Global Ltd
F:3O41
3B EUR 1 -1.8 62.7 -101.1
MY
TIME dotCom Bhd
KLSE:TIMECOM
10.4B MYR 5.9 23.6 18 18
NZ
Chorus Ltd
NZX:CNU
4.1B NZD 4 1 026.1 33.4 33.4
JP
Usen Next Holdings Co Ltd
TSE:9418
365.4B JPY 0.9 19.9 5.3 6.4
P/E Multiple
Earnings Growth PEG
JP
U-Next Holdings Co Ltd
OTC:USNNF
Average P/E: 240.1
21.5
10%
2.1
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -116.2 N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -2.7 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -4.9 N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
109.5
N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
Negative Multiple: -155.1 N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -1.8 N/A N/A
BM
Liberty Global Ltd
F:3O41
Negative Multiple: -1.8 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
23.6
13%
1.8
NZ
Chorus Ltd
NZX:CNU
1 026.1
199%
5.2
JP
Usen Next Holdings Co Ltd
TSE:9418
19.9
10%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
U-Next Holdings Co Ltd
OTC:USNNF
Average EV/EBITDA: 76.7
5.8
-9%
N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -144.2 N/A N/A
US
EchoStar Corp
NASDAQ:SATS
40.1
7%
5.7
US
Lumen Technologies Inc
NYSE:LUMN
7.8
1%
7.8
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
453
N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
77.5
29%
2.7
UK
Liberty Global PLC
NASDAQ:LBTYA
63.4
10%
6.3
BM
Liberty Global Ltd
F:3O41
62.7
10%
6.3
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
18
21%
0.9
NZ
Chorus Ltd
NZX:CNU
33.4
52%
0.6
JP
Usen Next Holdings Co Ltd
TSE:9418
5.3
-9%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
U-Next Holdings Co Ltd
OTC:USNNF
Average EV/EBIT: 203.1
6.9
N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -122 N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -99.9 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
137
11%
12.5
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
453
N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
766.9
N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -102.3 N/A N/A
BM
Liberty Global Ltd
F:3O41
Negative Multiple: -101.1 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
18
9%
2
NZ
Chorus Ltd
NZX:CNU
33.4
19%
1.8
JP
Usen Next Holdings Co Ltd
TSE:9418
6.4
N/A N/A