KDDI Corp
TSE:9433
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/FCFF
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.
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.
Valuation Scenarios
If EV/FCFF returns to its 3-Year Average (16.1), the stock would be worth ¥2 686.19 (4% upside from current price).
| 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
Peer Comparison
| Market Cap | EV/FCFF | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
KDDI Corp
TSE:9433
|
9.8T JPY | 15.5 | 14.2 | |
| ZA |
M
|
MTN Group Ltd
JSE:MTN
|
381.6B ZAR | 10.3 | 18.8 | |
| ZA |
V
|
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
| Min | 0 |
| 30th Percentile | 13.6 |
| Median | 20.9 |
| 70th Percentile | 32.2 |
| Max | 571 930 627.1 |
Other Multiples
KDDI Corp
Glance View
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.