KDDI Corp banner

KDDI Corp
TSE:9433

Watchlist Manager
KDDI Corp Logo
KDDI Corp
TSE:9433
Watchlist
Price: 2 582.5 JPY 0.12% Market Closed
Market Cap: ¥10.8T

EV/FCFF

15.5
Current
4%
Cheaper
vs 3-y average of 16.1

Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.

EV/FCFF
15.5
=
Enterprise Value
¥12T
/
Free Cash Flow to Firm
¥772.6B

Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.

EV/FCFF
15.5
=
Enterprise Value
¥12T
/
Free Cash Flow to Firm
¥772.6B

Valuation Scenarios

KDDI Corp is trading below its 3-year average

If EV/FCFF returns to its 3-Year Average (16.1), the stock would be worth ¥2 686.19 (4% upside from current price).

Statistics
Positive Scenarios
3/4
Maximum Downside
-29%
Maximum Upside
+66%
Average Upside
19%
Scenario EV/FCFF Value Implied Price Upside/Downside
Current Multiple 15.5 ¥2 582.5
0%
3-Year Average 16.1 ¥2 686.19
+4%
5-Year Average 11 ¥1 840.83
-29%
Industry Average 25.7 ¥4 280.16
+66%
Country Average 20.9 ¥3 481.15
+35%

Forward EV/FCFF
Today’s price vs future free cash flow to firm

Not enough data available to calculate forward EV/FCFF

Peer Comparison

All Multiples
EV/FCFF
P/E
All Countries
Close
Market Cap EV/FCFF P/E
JP
KDDI Corp
TSE:9433
9.8T JPY 15.5 14.2
ZA
MTN Group Ltd
JSE:MTN
381.6B ZAR 10.3 18.8
ZA
Vodacom Group Ltd
JSE:VOD
273B ZAR 9.2 14.5
US
T-Mobile US Inc
NASDAQ:TMUS
219.4B USD 19 19.7
CN
China Mobile Ltd
SSE:600941
1.3T CNY 8.8 9.7
JP
SoftBank Group Corp
TSE:9984
29.7T JPY -32.5 8.1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
10.8T INR 17.3 35.4
MX
America Movil SAB de CV
BMV:AMXB
1.4T MXN 13 15.9
JP
SoftBank Corp
TSE:9434
10.6T JPY 25.9 18.7
UK
Vodafone Group PLC
LSE:VOD
27.5B GBP 8.1 -7.3
TH
Advanced Info Service PCL
SET:ADVANC
1T THB 16.1 20.6

Market Distribution

In line with most companies in Japan
Percentile
36th
Based on 3 767 companies
36th percentile
15.5
Low
0 — 13.6
Typical Range
13.6 — 32.2
High
32.2 —
Distribution Statistics
Japan
Min 0
30th Percentile 13.6
Median 20.9
70th Percentile 32.2
Max 571 930 627.1

KDDI Corp
Glance View

Market Cap
10.8T JPY
Industry
Telecommunication

In the bustling arena of Japan’s telecommunications landscape, KDDI Corporation stands as a formidable player, bridging traditional telecom services with innovative cutting-edge solutions. Born from the merger of DDI Corp., KDD, and IDO in 2000, KDDI has evolved beyond its roots in long-distance and mobile phone services. It operates under the brand “au,” one of the country’s leading mobile networks. KDDI has fortified its position by offering an extensive suite of services that includes mobile communications, fixed-line services, and Internet connectivity, reaching a wide array of consumer and enterprise customers across the nation. Its revenue is primarily driven by mobile service subscriptions, but the company has also smartly diversified its earnings through fixed broadband offerings and data-centric services. In an era where digital evolution is rapid, KDDI is not just resting on its laurels. The company is actively expanding its horizons by venturing into smart homes, FinTech, and IoT-driven solutions — demonstrating an adaptability that keeps it relevant and competitive. It collaborates with global technology partners, harnessing innovation to deliver intelligent business solutions that cater to the evolving demands of industry 4.0. Moreover, KDDI’s investments in 5G infrastructure are paving the way for future growth, providing faster and more reliable communication services that are critical for modern applications. Through its commitment to integrating cutting-edge technology with everyday usability, KDDI ensures a steady stream of profitability and maintains its posture as a key enabler of Japan’s digital transformation.

Intrinsic Value
3 101.81 JPY
Undervaluation 17%
Intrinsic Value
Price ¥2 582.5
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