SoftBank Group Corp
SWB:SFT

Watchlist Manager
SoftBank Group Corp Logo
SoftBank Group Corp
SWB:SFT
Watchlist
Price: 23.955 EUR -4.96% Market Closed
Market Cap: 35.1B EUR

Relative Value

The Relative Value of one SFT stock under the Base Case scenario is hidden EUR. Compared to the current market price of 23.955 EUR, SoftBank Group 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.

SFT Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
36
Median 3Y
0.5
Median 5Y
0.4
Industry
1.5
Forward
3.2
vs History
19
vs Industry
34
Median 3Y
1.5
Median 5Y
0.8
Industry
16.8
Forward
8.3
vs History
vs Industry
4
Median 3Y
8.1
Median 5Y
3.4
Industry
6.6
vs History
6
vs Industry
44
Median 3Y
1.1
Median 5Y
1
Industry
15.6
vs History
6
vs Industry
62
Median 3Y
0.3
Median 5Y
0.3
Industry
2.1
vs History
4
vs Industry
32
Median 3Y
1.7
Median 5Y
2
Industry
2.1
Forward
4.5
vs History
4
vs Industry
34
Median 3Y
3.5
Median 5Y
3.8
Industry
4
vs History
4
vs Industry
21
Median 3Y
7.8
Median 5Y
8
Industry
8.1
Forward
14.8
vs History
4
vs Industry
9
Median 3Y
20.2
Median 5Y
19.2
Industry
13
vs History
vs Industry
4
Median 3Y
27.2
Median 5Y
14.6
Industry
8.7
vs History
vs Industry
2
Median 3Y
-32.2
Median 5Y
-23.5
Industry
15.7
vs History
6
vs Industry
79
Median 3Y
0.3
Median 5Y
0.3
Industry
1.2

Multiples Across Competitors

SFT Competitors Multiples
SoftBank Group 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
SoftBank Group Corp
SWB:SFT
24.5T EUR 3.3 8 22.5 53
ZA
MTN Group Ltd
JSE:MTN
323.6B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
280.1B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
221.4B USD 2.6 18.6 9.3 15.4
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.3 9.5 9.4 9.4
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.8T INR 6.1 30.6 11.8 21.8
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 14.3 6.7 11
MX
America Movil SAB de CV
BMV:AMXB
1.1T MXN 1.2 16.4 4.5 8.7
UK
Vodafone Group PLC
LSE:VOD
25.9B GBP 0.8 -6.8 174.6 621.8
TH
Advanced Info Service PCL
SET:ADVANC
957.6B THB 4.3 22.3 9.7 19.3
P/E Multiple
Earnings Growth PEG
JP
SoftBank Group Corp
SWB:SFT
Average P/E: 17.3
8
-17%
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
18.6
14%
1.3
CN
China Mobile Ltd
SSE:600941
9.5
5%
1.9
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
30.6
17%
1.8
JP
SoftBank Corp
TSE:9434
18.9
7%
2.7
JP
KDDI Corp
TSE:9433
14.3
11%
1.3
MX
America Movil SAB de CV
BMV:AMXB
16.4
-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
SoftBank Group Corp
SWB:SFT
Average EV/EBITDA: 28.6
22.5
20%
1.1
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
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.8
19%
0.6
JP
SoftBank Corp
TSE:9434
8.5
5%
1.7
JP
KDDI Corp
TSE:9433
6.7
4%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.5
7%
0.6
UK
Vodafone Group PLC
LSE:VOD
174.6
-5%
N/A
TH
Advanced Info Service PCL
SET:ADVANC
9.7
5%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
SoftBank Group Corp
SWB:SFT
Average EV/EBIT: 86.2
53
18%
2.9
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
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
21.8
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
8.7
8%
1.1
UK
Vodafone Group PLC
LSE:VOD
621.8
2%
310.9
TH
Advanced Info Service PCL
SET:ADVANC
19.3
11%
1.8