SoftBank Group Corp
TSE:9984

Watchlist Manager
SoftBank Group Corp Logo
SoftBank Group Corp
TSE:9984
Watchlist
Price: 19 285 JPY 5.96% Market Closed
Market Cap: 28.3T JPY

Relative Value

The Relative Value of one SoftBank Group Corp stock under the Base Case scenario is hidden JPY. Compared to the current market price of 19 285 JPY, 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.

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

Valuation Multiples

vs History
3
vs Industry
36
Median 3Y
1.7
Median 5Y
1.7
Industry
1.5
Forward
3.6
vs History
14
vs Industry
34
Median 3Y
5.9
Median 5Y
3.2
Industry
17.1
Forward
17
vs History
vs Industry
4
Median 3Y
32.4
Median 5Y
13.6
Industry
6.4
vs History
3
vs Industry
44
Median 3Y
4.6
Median 5Y
3.9
Industry
16.1
vs History
4
vs Industry
62
Median 3Y
1
Median 5Y
1
Industry
2.1
vs History
3
vs Industry
32
Median 3Y
2.9
Median 5Y
3.1
Industry
2.1
Forward
5.1
vs History
3
vs Industry
34
Median 3Y
5.6
Median 5Y
6
Industry
4.1
vs History
3
vs Industry
21
Median 3Y
13.5
Median 5Y
13.4
Industry
8.1
Forward
16.7
vs History
3
vs Industry
9
Median 3Y
33.8
Median 5Y
33.6
Industry
13.1
vs History
vs Industry
4
Median 3Y
52
Median 5Y
23.4
Industry
8.6
vs History
vs Industry
2
Median 3Y
-44.3
Median 5Y
-35.9
Industry
15.1
vs History
3
vs Industry
79
Median 3Y
0.5
Median 5Y
0.5
Industry
1.2

Multiples Across Competitors

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
TSE:9984
27.5T JPY 3.7 15.9 24.6 54.2
ZA
MTN Group Ltd
JSE:MTN
288.7B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
257.9B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
234.5B USD 2.7 19.8 9.7 16.1
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.4 10 9.9 9.9
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
12T INR 6.2 31.2 12.1 22.2
JP
KDDI Corp
TSE:9433
10.6T JPY 1.8 15.7 7 11.4
MX
America Movil SAB de CV
BMV:AMXB
1.2T MXN 1.3 23 4.7 9.2
JP
SoftBank Corp
TSE:9434
10.2T JPY 1.5 18.9 8.5 15.1
UK
Vodafone Group PLC
LSE:VOD
23.4B GBP 0.7 -6.4 177.7 566.2
TH
Advanced Info Service PCL
SET:ADVANC
910B THB 4.1 21.2 9.3 18.5
P/E Multiple
Earnings Growth PEG
JP
SoftBank Group Corp
TSE:9984
Average P/E: 19.4
15.9
-16%
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
19.8
15%
1.3
CN
China Mobile Ltd
SSE:600941
10
5%
2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
31.2
17%
1.8
JP
KDDI Corp
TSE:9433
15.7
11%
1.4
MX
America Movil SAB de CV
BMV:AMXB
23
-34%
N/A
JP
SoftBank Corp
TSE:9434
18.9
8%
2.4
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.4 N/A N/A
TH
Advanced Info Service PCL
SET:ADVANC
21.2
13%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
SoftBank Group Corp
TSE:9984
Average EV/EBITDA: 29.3
24.6
20%
1.2
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
9.7
10%
1
CN
China Mobile Ltd
SSE:600941
9.9
33%
0.3
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
12.1
18%
0.7
JP
KDDI Corp
TSE:9433
7
4%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.7
7%
0.7
JP
SoftBank Corp
TSE:9434
8.5
5%
1.7
UK
Vodafone Group PLC
LSE:VOD
177.7
-6%
N/A
TH
Advanced Info Service PCL
SET:ADVANC
9.3
5%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
SoftBank Group Corp
TSE:9984
Average EV/EBIT: 80.3
54.2
18%
3
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
16.1
12%
1.3
CN
China Mobile Ltd
SSE:600941
9.9
6%
1.6
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
22.2
27%
0.8
JP
KDDI Corp
TSE:9433
11.4
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
9.2
9%
1
JP
SoftBank Corp
TSE:9434
15.1
N/A N/A
UK
Vodafone Group PLC
LSE:VOD
566.2
1%
566.2
TH
Advanced Info Service PCL
SET:ADVANC
18.5
11%
1.7