KDDI Corp
SWB:DIP

Watchlist Manager
KDDI Corp Logo
KDDI Corp
SWB:DIP
Watchlist
Price: 14.46 EUR 1.3%
Market Cap: 30.2B EUR

Relative Value

The Relative Value of one DIP stock under the Base Case scenario is hidden EUR. Compared to the current market price of 14.46 EUR, 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.

DIP Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

DIP 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
SWB:DIP
10.2T EUR 1.7 14.3 6.7 11
ZA
MTN Group Ltd
JSE:MTN
316.7B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
278.3B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
205.4B USD 2.4 17.3 8.8 14.6
CN
China Mobile Ltd
SSE:600941
1.3T CNY 1.2 9.1 7 7
JP
SoftBank Group Corp
TSE:9984
22.1T JPY 2.9 7.2 22.6 53.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.4T INR 5.9 29.6 11.5 21.2
JP
SoftBank Corp
TSE:9434
10.3T JPY 1.5 19 7.8 13.9
MX
America Movil SAB de CV
BMV:AMXB
1.1T MXN 1.2 16.1 4.4 8.6
UK
Vodafone Group PLC
LSE:VOD
25.9B GBP 0 -0.1 0 0.1
TH
Advanced Info Service PCL
SET:ADVANC
1T THB 4.6 24.2 10.2 20.3
P/E Multiple
Earnings Growth PEG
JP
KDDI Corp
SWB:DIP
Average P/E: 17.1
14.3
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
17.3
14%
1.2
CN
China Mobile Ltd
SSE:600941
9.1
5%
1.8
JP
SoftBank Group Corp
TSE:9984
7.2
-17%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
29.6
17%
1.7
JP
SoftBank Corp
TSE:9434
19
7%
2.7
MX
America Movil SAB de CV
BMV:AMXB
16.1
-34%
N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -0.1 N/A N/A
TH
Advanced Info Service PCL
SET:ADVANC
24.2
13%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
KDDI Corp
SWB:DIP
Average EV/EBITDA: 8.8
6.7
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
8.8
10%
0.9
CN
China Mobile Ltd
SSE:600941
7
33%
0.2
JP
SoftBank Group Corp
TSE:9984
22.6
20%
1.1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.5
19%
0.6
JP
SoftBank Corp
TSE:9434
7.8
5%
1.6
MX
America Movil SAB de CV
BMV:AMXB
4.4
7%
0.6
UK
Vodafone Group PLC
LSE:VOD
0
-5%
N/A
TH
Advanced Info Service PCL
SET:ADVANC
10.2
5%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
KDDI Corp
SWB:DIP
Average EV/EBIT: 16.7
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
14.6
11%
1.3
CN
China Mobile Ltd
SSE:600941
7
6%
1.2
JP
SoftBank Group Corp
TSE:9984
53.2
18%
3
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
21.2
28%
0.8
JP
SoftBank Corp
TSE:9434
13.9
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.6
8%
1.1
UK
Vodafone Group PLC
LSE:VOD
0.1
2%
0
TH
Advanced Info Service PCL
SET:ADVANC
20.3
11%
1.8