Beim Laden dieser Seite ist ein Fehler aufgetreten.
Unser Team wurde informiert. Bitte wenden Sie sich an uns per E-Mail-Support-Widget, wenn das Problem weiterhin besteht.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBITDA Multiple | 2,4x - 2,7x | 2,5x |
| Selected Fwd EBITDA Multiple | 2,8x - 3,1x | 3,0x |
| Fair Value | ₩3.257 - ₩3.339 | ₩3.298 |
| Upside | 28,5% - 31,7% | 30,1% |
| Benchmarks | Ticker | Full Ticker |
| Creverse, Inc. | A096240 | KOSDAQ:A096240 |
| Digital Daesung Co., Ltd. | A068930 | KOSDAQ:A068930 |
| Multicampus Corporation | A067280 | KOSDAQ:A067280 |
| Kukbo Design Co., Ltd. | A066620 | KOSDAQ:A066620 |
| YBM Net, Inc. | A057030 | KOSDAQ:A057030 |
| MegaMD Co., Ltd. | A133750 | KOSDAQ:A133750 |
| - | - | - |
| Select LTM EBITDA Multiple | |||||||
| Benchmark Companies | |||||||
| A096240 | A068930 | A067280 | A066620 | A057030 | A133750 | ||
| KOSDAQ:A096240 | KOSDAQ:A068930 | KOSDAQ:A067280 | KOSDAQ:A066620 | KOSDAQ:A057030 | KOSDAQ:A133750 | ||
| Historical EBITDA Growth | |||||||
| 5Y CAGR | -4.1% | 6.7% | 7.5% | 27.4% | -0.1% | -8.6% | |
| 3Y CAGR | -12.6% | 3.9% | 8.1% | 15.5% | -5.6% | -26.0% | |
| Latest Twelve Months | -31.6% | 1.1% | 0.3% | 23.2% | -28.6% | 268.6% | |
| Historical EBITDA Profit Margin | |||||||
| 5 Year Average Margin | 21.4% | 18.0% | 15.5% | 8.1% | 12.1% | 17.0% | |
| Prior Fiscal Year | 21.4% | 18.3% | 16.4% | 8.2% | 14.9% | 5.6% | |
| Latest Fiscal Year | 15.0% | 18.0% | 16.7% | 9.6% | 11.1% | 20.3% | |
| Latest Twelve Months | 15.0% | 18.0% | 16.7% | 9.6% | 11.1% | 20.3% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.93x | 1.31x | 0.20x | -0.14x | 0.75x | 0.03x | |
| EV / LTM EBITDA | 6.2x | 7.3x | 1.2x | -1.4x | 6.8x | 0.2x | |
| EV / LTM EBIT | 23.4x | 12.0x | 1.8x | -1.4x | 15.7x | 0.5x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBITDA | -1.4x | 6.2x | 7.3x | ||||
| Historical EV / LTM EBITDA | -5.4x | 0.7x | 4.1x | ||||
| Selected EV / LTM EBITDA | 2.4x | 2.5x | 2.7x | ||||
| (x) LTM EBITDA | 7,409 | 7,409 | 7,409 | ||||
| (=) Implied Enterprise Value | 17,782 | 18,718 | 19,654 | ||||
| (-) Non-shareholder Claims * | 54,806 | 54,806 | 54,806 | ||||
| (=) Equity Value | 72,588 | 73,524 | 74,460 | ||||
| (/) Shares Outstanding | 22.1 | 22.1 | 22.1 | ||||
| Implied Value Range | 3,288.24 | 3,330.63 | 3,373.03 | ||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 3,288.24 | 3,330.63 | 3,373.03 | 2,535.00 | |||
| Upside / (Downside) | 29.7% | 31.4% | 33.1% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A096240 | A068930 | A067280 | A066620 | A057030 | A133750 | |
| Enterprise Value | 209,309 | 284,649 | 69,683 | (203,621) | 43,777 | 1,154 | |
| (+) Cash & Short Term Investments | 23,713 | 17,878 | 167,041 | 170,247 | 33,517 | 40,146 | |
| (+) Investments & Other | 2,038 | 22,851 | 1,236 | 145,645 | 569 | 19,288 | |
| (-) Debt | (114,774) | (98,763) | (37,310) | (503) | (9,565) | (4,628) | |
| (-) Other Liabilities | (247) | (27,981) | (4,771) | 0 | (0) | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 120,039 | 198,633 | 195,880 | 111,768 | 68,298 | 55,960 | |
| (/) Shares Outstanding | 8.4 | 26.1 | 5.9 | 6.6 | 16.2 | 22.1 | |
| Implied Stock Price | 14,230.00 | 7,610.00 | 33,050.00 | 16,910.00 | 4,220.00 | 2,535.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 14,230.00 | 7,610.00 | 33,050.00 | 16,910.00 | 4,220.00 | 2,535.00 | |
| 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 | |