F

Fantagio Corp
KOSDAQ:032800

Watchlist Manager
Fantagio Corp
KOSDAQ:032800
Watchlist
Price: 488 KRW -1.21% Market Closed
Market Cap: 22.3B KRW
Section:
 

Relative Value

The Relative Value of one Fantagio Corp stock under the Base Case scenario is 693.41 KRW. Compared to the current market price of 488 KRW, Fantagio Corp is Undervalued by 30%.

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.

Relative Value
Base Case
693.41 KRW
Undervaluation 30%
Relative Value
Price
F
Worst Case
Base Case
Best Case

Valuation Multiples

0.6
P/S
P/S
Price to Sales
0.6
vs History
69
vs Industry
75
Median 3Y
0.6
Median 5Y
4.1
Industry
1.5
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-6.1
Median 5Y
-8.7
Industry
17.1
More Details
1.8
P/OCF
P/OCF
Price to OCF
1.8
vs History
63
vs Industry
60
Median 3Y
1.9
Median 5Y
3.3
Industry
11
More Details
2.2
P/FCFE
P/FCFE
Price to FCFE
2.2
vs History
53
vs Industry
45
Median 3Y
2.4
Median 5Y
2.5
Industry
15.4
More Details
0.5
P/B
P/B
Price to Book Value
0.5
vs History
88
vs Industry
75
Median 3Y
0.7
Median 5Y
4.2
Industry
1.7
More Details
Negative
EV/S
EV/S
Enterprise Value to Sales
N/A
vs History
vs Industry
67
Median 3Y
0.3
Median 5Y
3.8
Industry
1.6
More Details
65.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
65.7
vs History
26
vs Industry
8
Median 3Y
27.7
Median 5Y
38.3
Industry
3.5
More Details
5.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
5.5
vs History
50
vs Industry
14
Median 3Y
4.7
Median 5Y
5.4
Industry
8.8
More Details
2.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
2.2
vs History
30
vs Industry
45
Median 3Y
-4.8
Median 5Y
-4.8
Industry
12.7
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
56
Median 3Y
-1.2
Median 5Y
-0.6
Industry
10.5
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
43
Median 3Y
-2.3
Median 5Y
-1.8
Industry
12.6
More Details
Negative
EV/IC
EV/IC
Enterprise Value to IC
N/A
vs History
vs Industry
68
Median 3Y
0.3
Median 5Y
2.8
Industry
1.4
More Details

Multiples Across Competitors

Competitors Multiples
Fantagio Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Fantagio Corp
KOSDAQ:032800
22.3B KRW 0.6 -2.4 5.5 2.2
US
Netflix Inc
NASDAQ:NFLX
400.3B USD 9.2 38.4 14.1 32.1
US
Walt Disney Co
NYSE:DIS
206.8B USD 2.2 16.7 12.3 17.1
LU
Spotify Technology SA
NYSE:SPOT
120.2B USD 6 72.7 44.9 47.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
71.3B USD 1.9 147.1 5.1 57.5
NL
Universal Music Group NV
AEX:UMG
40.4B EUR 2.7 7.2 8.5 8.5
US
TKO Group Holdings Inc
NYSE:TKO
42.4B USD 9.8 185.4 31.2 44.6
US
Live Nation Entertainment Inc
NYSE:LYV
33.9B USD 1.4 105.1 17.3 25.4
CN
Tencent Music Entertainment Group
NYSE:TME
27.2B USD 6 17.6 18.2 18.2
US
Roku Inc
NASDAQ:ROKU
16.6B USD 3.6 -598.6 -178.7 -128.8
US
Warner Music Group Corp
NASDAQ:WMG
15.6B USD 2.3 43.3 14.9 21
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
F
Fantagio Corp
KOSDAQ:032800
Average EV/EBITDA: 17.2
5.5
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
14.1
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.3
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
44.9
40%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.5
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
31.2
27%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
17.3
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
18.2
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -178.7 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
14.9
15%
1

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 305,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.