SoftBank Corp
TSE:9434

Watchlist Manager
SoftBank Corp Logo
SoftBank Corp
TSE:9434
Watchlist
Price: 217.3 JPY -0.28% Market Closed
Market Cap: 10.4T JPY

Relative Value

The Relative Value of one SoftBank Corp stock under the Base Case scenario is hidden JPY. Compared to the current market price of 217.3 JPY, SoftBank 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.

SoftBank Corp Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
14
vs Industry
40
Median 3Y
1.2
Median 5Y
0.1
Industry
1.5
Forward
1.5
vs History
14
vs Industry
25
Median 3Y
14.8
Median 5Y
0.7
Industry
17.1
Forward
17.7
vs History
4
vs Industry
32
Median 3Y
5.8
Median 5Y
0.4
Industry
6.4
vs History
17
vs Industry
14
Median 3Y
9
Median 5Y
0.7
Industry
16.1
vs History
11
vs Industry
16
Median 3Y
3.1
Median 5Y
0.2
Industry
2.1
vs History
12
vs Industry
43
Median 3Y
1.7
Median 5Y
0.6
Industry
2.1
Forward
2.1
vs History
12
vs Industry
40
Median 3Y
3.5
Median 5Y
1.2
Industry
4.1
vs History
11
vs Industry
36
Median 3Y
6.3
Median 5Y
2
Industry
8.1
Forward
8
vs History
11
vs Industry
30
Median 3Y
12
Median 5Y
3.5
Industry
13.1
Forward
15.5
vs History
3
vs Industry
34
Median 3Y
8.5
Median 5Y
2.6
Industry
8.6
vs History
3
vs Industry
33
Median 3Y
14.7
Median 5Y
6.1
Industry
15.1
vs History
19
vs Industry
40
Median 3Y
0.9
Median 5Y
0.4
Industry
1.2

Multiples Across Competitors

Competitors Multiples
SoftBank 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 Corp
TSE:9434
10.3T JPY 1.5 19.1 8.5 15.2
ZA
MTN Group Ltd
JSE:MTN
287.3B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
257B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
218.5B USD 2.5 18.4 9.2 15.3
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.4 9.9 9.8 9.8
JP
SoftBank Group Corp
TSE:9984
26.6T JPY 3.6 15.4 24.1 53
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.8T INR 6.1 30.6 11.9 21.8
JP
KDDI Corp
TSE:9433
10.7T JPY 1.8 15.8 7 11.5
MX
America Movil SAB de CV
BMV:AMXB
1.2T MXN 1.3 22.7 4.7 9.1
UK
Vodafone Group PLC
LSE:VOD
23.6B GBP 0.7 -6.1 174.5 621.5
TH
Advanced Info Service PCL
SET:ADVANC
921.9B THB 4.1 21.5 9.4 18.7
P/E Multiple
Earnings Growth PEG
JP
SoftBank Corp
TSE:9434
Average P/E: 19.2
19.1
8%
2.4
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
18.4
15%
1.2
CN
China Mobile Ltd
SSE:600941
9.9
5%
2
JP
SoftBank Group Corp
TSE:9984
15.4
-16%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
30.6
17%
1.8
JP
KDDI Corp
TSE:9433
15.8
11%
1.4
MX
America Movil SAB de CV
BMV:AMXB
22.7
-34%
N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.1 N/A N/A
TH
Advanced Info Service PCL
SET:ADVANC
21.5
13%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
SoftBank Corp
TSE:9434
Average EV/EBITDA: 28.8
8.5
5%
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
9.2
10%
0.9
CN
China Mobile Ltd
SSE:600941
9.8
33%
0.3
JP
SoftBank Group Corp
TSE:9984
24.1
20%
1.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.9
18%
0.7
JP
KDDI Corp
TSE:9433
7
4%
1.8
MX
America Movil SAB de CV
BMV:AMXB
4.7
7%
0.7
UK
Vodafone Group PLC
LSE:VOD
174.5
-6%
N/A
TH
Advanced Info Service PCL
SET:ADVANC
9.4
5%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
SoftBank Corp
TSE:9434
Average EV/EBIT: 86.2
15.2
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
15.3
12%
1.3
CN
China Mobile Ltd
SSE:600941
9.8
6%
1.6
JP
SoftBank Group Corp
TSE:9984
53
18%
2.9
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
21.8
27%
0.8
JP
KDDI Corp
TSE:9433
11.5
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
9.1
9%
1
UK
Vodafone Group PLC
LSE:VOD
621.5
1%
621.5
TH
Advanced Info Service PCL
SET:ADVANC
18.7
11%
1.7