K

Koolearn Technology Holding Ltd
HKEX:1797

Watchlist Manager
Koolearn Technology Holding Ltd
HKEX:1797
Watchlist
Price: 18.24 HKD 1.05% Market Closed
Market Cap: 19.2B HKD

Relative Value

The Relative Value of one Koolearn Technology Holding Ltd stock under the Base Case scenario is hidden HKD. Compared to the current market price of 18.24 HKD, Koolearn Technology Holding Ltd is hidden .

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.

Koolearn Technology Holding Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
69
vs Industry
30
Median 3Y
5
Median 5Y
5.7
Industry
1.3
Forward
3.2
vs History
7
vs Industry
46
Median 3Y
36
Median 5Y
9.2
Industry
15.6
Forward
49.5
vs History
7
vs Industry
3
Median 3Y
49.6
Median 5Y
18.9
Industry
8.1
vs History
7
vs Industry
2
Median 3Y
53.2
Median 5Y
19.6
Industry
11.3
vs History
65
vs Industry
27
Median 3Y
4.9
Median 5Y
4.9
Industry
1.7
vs History
61
vs Industry
43
Median 3Y
3.9
Median 5Y
4.3
Industry
1.4
Forward
2.3
vs History
58
vs Industry
23
Median 3Y
12.1
Median 5Y
13.5
Industry
2.9
vs History
vs Industry
29
Median 3Y
18.3
Median 5Y
-10
Industry
7.5
Forward
32.6
vs History
vs Industry
34
Median 3Y
19.9
Median 5Y
-8.8
Industry
10.7
Forward
38
vs History
7
vs Industry
5
Median 3Y
34.2
Median 5Y
12.5
Industry
8.2
vs History
7
vs Industry
5
Median 3Y
42.6
Median 5Y
13.1
Industry
9.8
vs History
39
vs Industry
4
Median 3Y
18.2
Median 5Y
12
Industry
1.2

Multiples Across Competitors

Competitors Multiples
Koolearn Technology Holding Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Koolearn Technology Holding Ltd
HKEX:1797
19.1B HKD 3.9 3 011 -465.9 -163.3
JP
TAC Co Ltd
TSE:4319
18.1T JPY 934 41 375.1 15 588.1 24 975.5
ZA
Advtech Ltd
JSE:ADH
20.3B Zac 0 0 0 0
ZA
Stadio Holdings Ltd
JSE:SDO
10.9B Zac 0 0 0 0
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
8.9B USD 1.8 24.2 9.6 9.6
US
Duolingo Inc
NASDAQ:DUOL
8.6B USD 8.9 22.2 59.2 66.8
ZA
Curro Holdings Ltd
JSE:COH
8.2B Zac 0 0 0 0
CN
TAL Education Group
NYSE:TAL
6.5B USD 2.5 38.1 42.6 42.6
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
5.8B USD 2 29.1 16 20.5
US
Laureate Education Inc
NASDAQ:LAUR
5B USD 3.2 24.6 11.6 12.8
US
Graham Holdings Co
NYSE:GHC
4.9B USD 1 6.7 9.4 13.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
K
Koolearn Technology Holding Ltd
HKEX:1797
Average EV/EBITDA: 2 248.1
Negative Multiple: -465.9
N/A N/A
JP
TAC Co Ltd
TSE:4319
15 588.1
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.6
19%
0.5
US
Duolingo Inc
NASDAQ:DUOL
59.2
87%
0.7
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
CN
TAL Education Group
NYSE:TAL
42.6
129%
0.3
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
16
21%
0.8
US
Laureate Education Inc
NASDAQ:LAUR
11.6
14%
0.8
US
Graham Holdings Co
NYSE:GHC
9.4
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
K
Koolearn Technology Holding Ltd
HKEX:1797
Average EV/EBIT: 3 591.7
Negative Multiple: -163.3
N/A N/A
JP
TAC Co Ltd
TSE:4319
24 975.5
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.6
20%
0.5
US
Duolingo Inc
NASDAQ:DUOL
66.8
72%
0.9
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
CN
TAL Education Group
NYSE:TAL
42.6
N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
20.5
25%
0.8
US
Laureate Education Inc
NASDAQ:LAUR
12.8
16%
0.8
US
Graham Holdings Co
NYSE:GHC
13.9
10%
1.4