Ucloudlink Group Inc
NASDAQ:UCL

Watchlist Manager
Ucloudlink Group Inc Logo
Ucloudlink Group Inc
NASDAQ:UCL
Watchlist
Price: 2.4 USD 20% Market Closed
Market Cap: 90m USD
Have any thoughts about
Ucloudlink Group Inc?
Write Note

Relative Value

The Relative Value of one UCL stock under the Base Case scenario is 1.29 USD. Compared to the current market price of 2.4 USD, Ucloudlink Group Inc is Overvalued by 46%.

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.

UCL Relative Value
Base Case
1.29 USD
Overvaluation 46%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
69
Median 3Y
0.8
Median 5Y
1
Industry
1.4
Forward
0.9
vs History
25
vs Industry
10
Median 3Y
-1
Median 5Y
-3.4
Industry
16.9
Forward
19.8
vs History
50
vs Industry
28
Median 3Y
6.9
Median 5Y
6.2
Industry
6.5
vs History
50
vs Industry
44
Median 3Y
6.9
Median 5Y
6.2
Industry
16.6
vs History
92
vs Industry
19
Median 3Y
3.5
Median 5Y
5
Industry
2
vs History
83
vs Industry
81
Median 3Y
0.5
Median 5Y
0.7
Industry
1.9
Forward
0.6
vs History
85
vs Industry
81
Median 3Y
1.3
Median 5Y
1.7
Industry
4.1
vs History
25
vs Industry
7
Median 3Y
-0.6
Median 5Y
-2.8
Industry
8.1
Forward
7.1
vs History
25
vs Industry
9
Median 3Y
-0.6
Median 5Y
-2.8
Industry
13.6
Forward
13.6
vs History
50
vs Industry
56
Median 3Y
3.7
Median 5Y
2.7
Industry
8.8
vs History
50
vs Industry
52
Median 3Y
3.7
Median 5Y
2.7
Industry
16.4
vs History
89
vs Industry
24
Median 3Y
1.8
Median 5Y
3.1
Industry
1.2

Multiples Across Competitors

UCL Competitors Multiples
Ucloudlink Group Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
Ucloudlink Group Inc
NASDAQ:UCL
90m USD 1 21.3 14 14
US
T-Mobile US Inc
NASDAQ:TMUS
259.7B USD 3.2 25 11 19.4
CN
China Mobile Ltd
SSE:600941
1.6T CNY 1.5 11.4 9 9
ZA
Vodacom Group Ltd
JSE:VOD
197B Zac 0 0 0 0
ZA
MTN Group Ltd
JSE:MTN
169.7B Zac 0 0 0 0
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
9.1T INR 5.9 74.2 13.1 27.1
JP
SoftBank Group Corp
TSE:9984
13.4T JPY 1.9 6.2 14.2 34.4
JP
KDDI Corp
TSE:9433
10.5T JPY 1.8 16.5 6.9 11.8
JP
SoftBank Corp
TSE:9434
9.5T JPY 1.5 18.6 7.5 13.4
MX
America Movil SAB de CV
BMV:AMXB
907.6B MXN 1.1 24.6 4.3 8.1
TH
Advanced Info Service PCL
SET:ADVANC
859.5B THB 4.1 26.2 9.7 22
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
Ucloudlink Group Inc
NASDAQ:UCL
Average EV/EBITDA: 10
14
N/A N/A
US
T-Mobile US Inc
NASDAQ:TMUS
11
9%
1.2
CN
China Mobile Ltd
SSE:600941
9
37%
0.2
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
6%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
0%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
13.1
16%
0.8
JP
SoftBank Group Corp
TSE:9984
14.2
17%
0.8
JP
KDDI Corp
TSE:9433
6.9
6%
1.1
JP
SoftBank Corp
TSE:9434
7.5
5%
1.5
MX
America Movil SAB de CV
BMV:AMXB
4.3
6%
0.7
TH
Advanced Info Service PCL
SET:ADVANC
9.7
9%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
Ucloudlink Group Inc
NASDAQ:UCL
Average EV/EBIT: 17.7
14
N/A N/A
US
T-Mobile US Inc
NASDAQ:TMUS
19.4
14%
1.4
CN
China Mobile Ltd
SSE:600941
9
6%
1.5
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
10%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
3%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
27.1
23%
1.2
JP
SoftBank Group Corp
TSE:9984
34.4
20%
1.7
JP
KDDI Corp
TSE:9433
11.8
N/A N/A
JP
SoftBank Corp
TSE:9434
13.4
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.1
8%
1
TH
Advanced Info Service PCL
SET:ADVANC
22
13%
1.7

See Also

Discover More
Back to Top