Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Revenue Multiple | 0.1x - 0.1x | 0.1x |
| Selected Fwd Revenue Multiple | 0.1x - 0.1x | 0.1x |
| Fair Value | ₩2,888 - ₩2,971 | ₩2,930 |
| Upside | 78.2% - 83.3% | 80.7% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| FINEDIGITAL Inc. | A038950 | KOSDAQ:A038950 |
| Topco Media Co.,Ltd. | A134580 | KOSDAQ:A134580 |
| Yw Company Limited | A051390 | KOSDAQ:A051390 |
| WooriNet, Inc. | A115440 | KOSDAQ:A115440 |
| Inno Instrument Inc. | A215790 | KOSDAQ:A215790 |
| Eyesvision Corp. | A031310 | KOSDAQ:A031310 |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| A038950 | A134580 | A051390 | A115440 | A215790 | A031310 | |||
| KOSDAQ:A038950 | KOSDAQ:A134580 | KOSDAQ:A051390 | KOSDAQ:A115440 | KOSDAQ:A215790 | KOSDAQ:A031310 | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | -5.9% | NM- | -3.0% | 21.7% | -2.5% | 6.8% | ||
| 3Y CAGR | -11.0% | 1.6% | 3.2% | 31.5% | 1.4% | 8.0% | ||
| Latest Twelve Months | -19.3% | 21.7% | -55.3% | 10.5% | -16.3% | -4.3% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | -0.3% | -10.7% | 20.2% | -0.1% | -14.8% | 3.5% | ||
| Prior Fiscal Year | -0.8% | -13.8% | 17.5% | 7.4% | 5.9% | 3.5% | ||
| Latest Fiscal Year | -5.8% | -16.0% | 32.3% | 15.2% | -43.1% | -0.4% | ||
| Latest Twelve Months | -5.8% | -16.0% | 32.3% | 15.2% | -67.5% | -0.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | -0.50x | 1.18x | 0.84x | 0.27x | 0.67x | 0.41x | ||
| EV / LTM EBIT | 8.6x | -7.4x | 2.6x | 1.3x | -1.0x | -99.0x | ||
| Price / LTM Sales | 0.38x | 1.85x | 1.77x | 0.44x | 0.42x | 0.21x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | -0.50x | 0.67x | 1.18x | |||||
| Historical EV / LTM Revenue | 0.09x | 0.41x | 0.62x | |||||
| Selected EV / LTM Revenue | 0.08x | 0.09x | 0.09x | |||||
| (x) LTM Revenue | 182,783 | 182,783 | 182,783 | |||||
| (=) Implied Enterprise Value | 15,483 | 16,297 | 17,112 | |||||
| (-) Non-shareholder Claims * | 51,289 | 51,289 | 51,289 | |||||
| (=) Equity Value | 66,772 | 67,586 | 68,401 | |||||
| (/) Shares Outstanding | 24.4 | 24.4 | 24.4 | |||||
| Implied Value Range | 2,733.18 | 2,766.53 | 2,799.89 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2,733.18 | 2,766.53 | 2,799.89 | 1,621.00 | ||||
| Upside / (Downside) | 68.6% | 70.7% | 72.7% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A038950 | A134580 | A051390 | A115440 | A215790 | A031310 | |
| Enterprise Value | (47,719) | 27,306 | 13,818 | 38,247 | 28,272 | (11,688) | |
| (+) Cash & Short Term Investments | 67,105 | 15,716 | 15,333 | 53,492 | 13,651 | 29,924 | |
| (+) Investments & Other | 12,054 | 0 | 0 | 4,379 | 360 | 87,474 | |
| (-) Debt | (1,045) | (163) | 0 | (25,878) | (24,519) | (18,042) | |
| (-) Other Liabilities | (3,413) | 0 | 0 | 188 | 0 | (48,067) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 26,981 | 42,859 | 29,151 | 70,428 | 17,765 | 39,601 | |
| (/) Shares Outstanding | 8.2 | 21.6 | 8.0 | 10.5 | 40.3 | 24.4 | |
| Implied Stock Price | 3,290.00 | 1,980.00 | 3,630.00 | 6,720.00 | 441.00 | 1,621.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 3,290.00 | 1,980.00 | 3,630.00 | 6,720.00 | 441.00 | 1,621.00 | |
| 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 | |