First Time Loading...

KDDI Corp
TSE:9433

Watchlist Manager
KDDI Corp Logo
KDDI Corp
TSE:9433
Watchlist
Price: 4 355 JPY -0.68% Market Closed
Updated: Apr 25, 2024
Section:
 

Relative Value

The Relative Value of one KDDI Corp stock under the Base Case scenario is 4 704.77 JPY. Compared to the current market price of 4 355 JPY, KDDI Corp is Undervalued by 7%.

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.

Relative Value
Base Case
4 704.77 JPY
Undervaluation 7%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.6
P/S
P/S
Price to Sales
1.6
vs History
30
vs Industry
42
Median 3Y
1.6
Median 5Y
1.4
Industry
1.4
Forward
1.6
More Details
13.2
P/E
P/E
Price to Earnings
13.2
vs History
30
vs Industry
38
Median 3Y
13.2
Median 5Y
11.3
Industry
16.2
Forward
12.9
More Details
7
P/OCF
P/OCF
Price to OCF
7
vs History
20
vs Industry
32
Median 3Y
5.9
Median 5Y
5.7
Industry
6.5
More Details
11.1
P/FCFE
P/FCFE
Price to FCFE
11.1
vs History
60
vs Industry
38
Median 3Y
12.8
Median 5Y
11.8
Industry
16.4
More Details
1.8
P/B
P/B
Price to Book Value
1.8
vs History
28
vs Industry
43
Median 3Y
1.7
Median 5Y
1.5
Industry
1.9
More Details
1.8
EV/S
EV/S
Enterprise Value to Sales
1.8
vs History
9
vs Industry
48
Median 3Y
1.7
Median 5Y
1.5
Industry
2
Forward
1.8
More Details
4.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.4
vs History
11
vs Industry
37
Median 3Y
3.9
Median 5Y
3.4
Industry
4
More Details
6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
6
vs History
6
vs Industry
46
Median 3Y
5.4
Median 5Y
4.6
Industry
7.9
Forward
5.9
More Details
9.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
9.9
vs History
11
vs Industry
46
Median 3Y
9
Median 5Y
7.9
Industry
13.7
Forward
9.5
More Details
8.1
EV/OCF
EV/OCF
Enterprise Value to OCF
8.1
vs History
20
vs Industry
40
Median 3Y
6.2
Median 5Y
6.1
Industry
8.6
More Details
19.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
19.1
vs History
15
vs Industry
28
Median 3Y
11.3
Median 5Y
11.7
Industry
16.4
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
49
vs Industry
55
Median 3Y
0.9
Median 5Y
0.9
Industry
1.2
More Details

Multiples Across Competitors

Competitors Multiples
KDDI Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
KDDI Corp
TSE:9433
9.1T JPY 1.6 13.2 6 9.9
US
T-Mobile US Inc
NASDAQ:TMUS
196.3B USD 2.5 23.6 9.7 17.8
CN
China Mobile Ltd
HKEX:941
1.5T HKD 1.4 10.6 8.1 8.1
ZA
Vodacom Group Ltd
JSE:VOD
171.4B Zac 0 0 0 0
ZA
MTN Group Ltd
JSE:MTN
151.6B Zac 0 0 0 0
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
7.5T INR 5.1 89.4 11.6 23.1
JP
SoftBank Group Corp
TSE:9984
11.4T JPY 1.7 -21 14.5 39.2
MX
America Movil SAB de CV
BMV:AMXB
996.6B MXN 1.2 13.1 4.2 8.1
JP
SoftBank Corp
TSE:9434
8.8T JPY 1.5 20.6 7.3 14.1
UK
Vodafone Group PLC
LSE:VOD
18.8B GBP 0.5 2.1 230.2 1 063.2
CA
Rogers Communications Inc
TSX:RCI.B
27.7B CAD 1.4 32.7 8.2 15.8

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 131,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.