KDDI Corp
TSE:9433

Watchlist Manager
KDDI Corp Logo
KDDI Corp
TSE:9433
Watchlist
Price: 5 030 JPY 0.7% Market Closed
Market Cap: 10.5T JPY
Have any thoughts about
KDDI Corp?
Write Note

Relative Value

The Relative Value of one KDDI Corp stock under the Base Case scenario is 4 994.4 JPY. Compared to the current market price of 5 030 JPY, KDDI Corp is Overvalued by 1%.

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.

Relative Value
Base Case
4 994.4 JPY
Overvaluation 1%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
39
Median 3Y
1.6
Median 5Y
1.5
Industry
1.4
Forward
1.8
vs History
0
vs Industry
35
Median 3Y
13.8
Median 5Y
13
Industry
17.1
Forward
15
vs History
77
vs Industry
41
Median 3Y
5.8
Median 5Y
5.4
Industry
6.5
vs History
90
vs Industry
44
Median 3Y
12.5
Median 5Y
11.8
Industry
16.3
vs History
1
vs Industry
42
Median 3Y
1.8
Median 5Y
1.7
Industry
1.9
vs History
1
vs Industry
47
Median 3Y
1.8
Median 5Y
1.6
Industry
2
Forward
1.9
vs History
1
vs Industry
36
Median 3Y
4.1
Median 5Y
3.8
Industry
4.2
vs History
0
vs Industry
43
Median 3Y
5.8
Median 5Y
5.3
Industry
8.1
Forward
6.2
vs History
0
vs Industry
40
Median 3Y
9.7
Median 5Y
8.9
Industry
13.7
Forward
9.2
vs History
82
vs Industry
49
Median 3Y
6.2
Median 5Y
5.9
Industry
8.8
vs History
87
vs Industry
40
Median 3Y
11.1
Median 5Y
10.8
Industry
16
vs History
69
vs Industry
57
Median 3Y
0.9
Median 5Y
0.9
Industry
1.2

Multiples Across Competitors

Competitors Multiples
KDDI 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
KDDI Corp
TSE:9433
10.5T JPY 1.8 16.4 6.8 11.7
US
T-Mobile US Inc
NASDAQ:TMUS
277.5B USD 3.5 26.8 11.6 20.4
ZA
Vodacom Group Ltd
JSE:VOD
197.2B Zac 0 0 0 0
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.4 10.3 8 8
ZA
MTN Group Ltd
JSE:MTN
146.9B Zac 0 0 0 0
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
8.9T INR 5.7 72.8 12.9 26.7
JP
SoftBank Group Corp
TSE:9984
12.6T JPY 1.8 220.7 13.8 34.3
JP
SoftBank Corp
TSE:9434
9.2T JPY 1.5 18.1 7.4 13.1
MX
America Movil SAB de CV
BMV:AMXB
949.4B MXN 1.2 29.2 4.4 8.4
TH
Advanced Info Service PCL
SET:ADVANC
859.5B THB 4.1 26.2 9.7 22
UK
Vodafone Group PLC
LSE:VOD
19B GBP 0.6 18.4 262.9 989.9

See Also

Discover More
Back to Top