Sayfa yüklenirken bir hata oluştu.
Teknik ekibimiz bilgilendirildi, ancak sorunun devam etmesi durumunda lütfen e-posta destek widget ile bize ulaşın.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBITDA Multiple | 10,4x - 11,5x | 11,0x |
| Selected Fwd EBITDA Multiple | 7,3x - 8,1x | 7,7x |
| Fair Value | ₩3.244 - ₩3.558 | ₩3.401 |
| Upside | 41,7% - 55,4% | 48,5% |
| Benchmarks | Ticker | Full Ticker |
| Wing's Foot Inc. | A335870 | KOSDAQ:A335870 |
| AUTO& Inc. | A353590 | KOSDAQ:A353590 |
| 09WOMEN Co., Ltd. | A366030 | KOSDAQ:A366030 |
| K Car Co., Ltd. | A381970 | KOSE:A381970 |
| Exion Group Company Limited | A069920 | KOSDAQ:A069920 |
| TOEBOX KOREA.Ltd. | A215480 | KOSDAQ:A215480 |
| - | - | - |
| Select LTM EBITDA Multiple | |||||||
| Benchmark Companies | |||||||
| A335870 | A353590 | A366030 | A381970 | A069920 | A215480 | ||
| KOSDAQ:A335870 | KOSDAQ:A353590 | KOSDAQ:A366030 | KOSE:A381970 | KOSDAQ:A069920 | KOSDAQ:A215480 | ||
| Historical EBITDA Growth | |||||||
| 5Y CAGR | -7.4% | NM- | NM- | 22.6% | NM- | NM- | |
| 3Y CAGR | -11.6% | NM- | NM- | 1.0% | NM- | -9.5% | |
| Latest Twelve Months | -40.2% | -817.8% | NM | 5.2% | NM | -29.2% | |
| Historical EBITDA Profit Margin | |||||||
| 5 Year Average Margin | 7.9% | 2.0% | 19.7% | 5.2% | -95.9% | 8.0% | |
| Prior Fiscal Year | 9.2% | -0.6% | 21.5% | 5.4% | -314.7% | 8.4% | |
| Latest Fiscal Year | 5.9% | -2.1% | 18.4% | 5.1% | -267.4% | 6.6% | |
| Latest Twelve Months | 5.8% | -3.3% | 17.9% | 5.3% | -245.7% | 5.7% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.59x | 0.73x | 0.88x | 0.42x | 15.85x | 0.42x | |
| EV / LTM EBITDA | 10.1x | -21.9x | 4.9x | 7.9x | -6.5x | 7.4x | |
| EV / LTM EBIT | 15.2x | -10.7x | 5.7x | 13.4x | -6.2x | 30.9x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBITDA | -21.9x | 4.9x | 10.1x | ||||
| Historical EV / LTM EBITDA | 4.9x | 6.5x | 142.2x | ||||
| Selected EV / LTM EBITDA | 10.4x | 11.0x | 11.5x | ||||
| (x) LTM EBITDA | 2,493 | 2,493 | 2,493 | ||||
| (=) Implied Enterprise Value | 26,019 | 27,389 | 28,758 | ||||
| (-) Non-shareholder Claims * | 2,323 | 2,323 | 2,323 | ||||
| (=) Equity Value | 28,342 | 29,711 | 31,081 | ||||
| (/) Shares Outstanding | 9.0 | 9.0 | 9.0 | ||||
| Implied Value Range | 3,136.25 | 3,287.78 | 3,439.32 | ||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 3,136.25 | 3,287.78 | 3,439.32 | 2,290.00 | |||
| Upside / (Downside) | 37.0% | 43.6% | 50.2% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A335870 | A353590 | A366030 | A381970 | A069920 | A215480 | |
| Enterprise Value | 27,206 | 40,368 | 43,017 | 960,339 | 77,549 | 18,372 | |
| (+) Cash & Short Term Investments | 17,370 | 25,883 | 48,765 | 22,415 | 6,032 | 6,723 | |
| (+) Investments & Other | 0 | 2,010 | 3,605 | 0 | 1,643 | 420 | |
| (-) Debt | (12,499) | (24,613) | (1,450) | (231,113) | (10,458) | (4,810) | |
| (-) Other Liabilities | 0 | 0 | 416 | 0 | 653 | (10) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 32,077 | 43,648 | 94,353 | 751,640 | 75,419 | 20,695 | |
| (/) Shares Outstanding | 16.8 | 12.9 | 22.7 | 48.2 | 39.8 | 9.0 | |
| Implied Stock Price | 1,915.00 | 3,390.00 | 4,165.00 | 15,600.00 | 1,895.00 | 2,290.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,915.00 | 3,390.00 | 4,165.00 | 15,600.00 | 1,895.00 | 2,290.00 | |
| Trading Currency | KRW | KRW | KRW | KRW | KRW | KRW | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |