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 | 3,3x - 3,7x | 3,5x |
| Selected Fwd EBITDA Multiple | 3,4x - 3,7x | 3,5x |
| Fair Value | ₩2.687 - ₩2.915 | ₩2.801 |
| Upside | 36,7% - 48,3% | 42,5% |
| Benchmarks | Ticker | Full Ticker |
| Creverse, Inc. | A096240 | KOSDAQ:A096240 |
| Multicampus Corporation | A067280 | KOSDAQ:A067280 |
| Digital Daesung Co., Ltd. | A068930 | KOSDAQ:A068930 |
| Kukbo Design Co., Ltd. | A066620 | KOSDAQ:A066620 |
| YBM Net, Inc. | A057030 | KOSDAQ:A057030 |
| Ibkimyoung Co., Ltd. | A339950 | KOSDAQ:A339950 |
| - | - | - |
| Select LTM EBITDA Multiple | |||||||
| Benchmark Companies | |||||||
| A096240 | A067280 | A068930 | A066620 | A057030 | A339950 | ||
| KOSDAQ:A096240 | KOSDAQ:A067280 | KOSDAQ:A068930 | KOSDAQ:A066620 | KOSDAQ:A057030 | KOSDAQ:A339950 | ||
| Historical EBITDA Growth | |||||||
| 5Y CAGR | -4.1% | 7.5% | 6.7% | 27.4% | -0.1% | NM- | |
| 3Y CAGR | -12.6% | 8.1% | 3.9% | 15.5% | -5.6% | 15.6% | |
| Latest Twelve Months | -31.6% | 0.3% | 1.1% | 23.2% | -28.6% | 35.8% | |
| Historical EBITDA Profit Margin | |||||||
| 5 Year Average Margin | 21.4% | 15.5% | 18.0% | 8.1% | 12.1% | 22.3% | |
| Prior Fiscal Year | 21.4% | 16.4% | 18.3% | 8.2% | 14.9% | 22.3% | |
| Latest Fiscal Year | 15.0% | 16.7% | 18.0% | 9.6% | 11.1% | 26.8% | |
| Latest Twelve Months | 15.0% | 16.7% | 18.0% | 9.6% | 11.1% | 26.8% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.95x | 0.19x | 1.24x | -0.14x | 0.59x | 0.58x | |
| EV / LTM EBITDA | 6.4x | 1.1x | 6.9x | -1.5x | 5.4x | 2.2x | |
| EV / LTM EBIT | 24.1x | 1.7x | 11.4x | -1.5x | 12.4x | 3.8x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBITDA | -1.5x | 5.4x | 6.9x | ||||
| Historical EV / LTM EBITDA | 2.2x | 4.0x | 9.1x | ||||
| Selected EV / LTM EBITDA | 3.3x | 3.5x | 3.7x | ||||
| (x) LTM EBITDA | 28,706 | 28,706 | 28,706 | ||||
| (=) Implied Enterprise Value | 95,854 | 100,899 | 105,944 | ||||
| (-) Non-shareholder Claims * | 22,771 | 22,771 | 22,771 | ||||
| (=) Equity Value | 118,624 | 123,669 | 128,714 | ||||
| (/) Shares Outstanding | 43.4 | 43.4 | 43.4 | ||||
| Implied Value Range | 2,735.56 | 2,851.90 | 2,968.24 | ||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 2,735.56 | 2,851.90 | 2,968.24 | 1,966.00 | |||
| Upside / (Downside) | 39.1% | 45.1% | 51.0% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A096240 | A067280 | A068930 | A066620 | A057030 | A339950 | |
| Enterprise Value | 215,851 | 65,830 | 270,815 | (206,595) | 34,552 | 62,483 | |
| (+) Cash & Short Term Investments | 23,713 | 167,041 | 17,878 | 170,247 | 33,517 | 22,647 | |
| (+) Investments & Other | 2,038 | 1,236 | 22,851 | 145,645 | 569 | 11,669 | |
| (-) Debt | (114,774) | (37,310) | (98,763) | (503) | (9,565) | (13,856) | |
| (-) Other Liabilities | (247) | (4,771) | (27,981) | 0 | (0) | 2,310 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 126,581 | 192,028 | 184,799 | 108,793 | 59,073 | 85,253 | |
| (/) Shares Outstanding | 8.2 | 5.9 | 26.1 | 6.6 | 16.2 | 43.4 | |
| Implied Stock Price | 15,370.00 | 32,400.00 | 7,080.00 | 16,460.00 | 3,650.00 | 1,966.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 15,370.00 | 32,400.00 | 7,080.00 | 16,460.00 | 3,650.00 | 1,966.00 | |
| 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 | |