C

Cowell Fashion Co Ltd
KOSDAQ:033290

Watchlist Manager
Cowell Fashion Co Ltd
KOSDAQ:033290
Watchlist
Price: 2 130 KRW -2.07%
Market Cap: 119.6B KRW

Relative Value

The Relative Value of one Cowell Fashion Co Ltd stock under the Base Case scenario is 6 823.16 KRW. Compared to the current market price of 2 130 KRW, Cowell Fashion Co Ltd is Undervalued by 69%.

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
6 823.16 KRW
Undervaluation 69%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
94
Median 3Y
0.1
Median 5Y
0.3
Industry
1
vs History
63
vs Industry
62
Median 3Y
5
Median 5Y
6.2
Industry
18
vs History
68
vs Industry
66
Median 3Y
2.8
Median 5Y
3.1
Industry
10.2
vs History
vs Industry
9
Median 3Y
-2.9
Median 5Y
-2.2
Industry
18.1
vs History
93
vs Industry
82
Median 3Y
0.4
Median 5Y
0.6
Industry
1.3
vs History
49
vs Industry
79
Median 3Y
0.6
Median 5Y
0.6
Industry
1.2
vs History
4
vs Industry
47
Median 3Y
5.1
Median 5Y
2.5
Industry
3.9
vs History
6
vs Industry
56
Median 3Y
6.8
Median 5Y
5.6
Industry
9.8
vs History
1
vs Industry
48
Median 3Y
13.3
Median 5Y
7.2
Industry
13.3
vs History
19
vs Industry
48
Median 3Y
7.5
Median 5Y
7.5
Industry
11.4
vs History
vs Industry
14
Median 3Y
-14.3
Median 5Y
5.4
Industry
15.1
vs History
84
vs Industry
68
Median 3Y
0.6
Median 5Y
0.6
Industry
1

Multiples Across Competitors

Competitors Multiples
Cowell Fashion Co 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
KR
Cowell Fashion Co Ltd
KOSDAQ:033290
111.8B KRW 0.1 5.1 7.9 17.4
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
312.1B EUR 3.8 28.4 12.9 18.6
FR
Hermes International SCA
PAR:RMS
220.6B EUR 14.1 49.2 28.7 32.8
KR
SBW
KRX:102280
235.5T KRW 2 563.1 -117 637.1 -79 390.5 -58 109.2
FR
EssilorLuxottica SA
PAR:EL
125.6B EUR 4.6 52.8 19.9 37.7
CH
Compagnie Financiere Richemont SA
SIX:CFR
98.8B CHF 4.8 25.9 22.1 22.1
FR
Christian Dior SE
PAR:CDI
105.5B EUR 1.3 23.2 4.9 7
FR
Kering SA
PAR:KER
37.4B EUR 2.4 51.3 12.8 28.5
IN
Titan Company Ltd
NSE:TITAN
3.8T INR 5.6 92.1 56.2 62.9
DE
Adidas AG
XETRA:ADS
28.7B EUR 1.2 23.6 10 16
CN
ANTA Sports Products Ltd
HKEX:2020
228.8B HKD 2.7 13.8 11.1 11.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
C
Cowell Fashion Co Ltd
KOSDAQ:033290
Average EV/EBITDA: 18.6
7.9
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
12.9
0%
N/A
FR
Hermes International SCA
PAR:RMS
28.7
7%
4.1
KR
SBW
KRX:102280
Negative Multiple: -79 390.5 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
19.9
10%
2
CH
Compagnie Financiere Richemont SA
SIX:CFR
22.1
8%
2.8
FR
Christian Dior SE
PAR:CDI
4.9
N/A N/A
FR
Kering SA
PAR:KER
12.8
-1%
N/A
IN
Titan Company Ltd
NSE:TITAN
56.2
25%
2.2
DE
Adidas AG
XETRA:ADS
10
21%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
11.1
8%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
C
Cowell Fashion Co Ltd
KOSDAQ:033290
Average EV/EBIT: 25.4
17.4
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
18.6
4%
4.7
FR
Hermes International SCA
PAR:RMS
32.8
7%
4.7
KR
SBW
KRX:102280
Negative Multiple: -58 109.2 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
37.7
18%
2.1
CH
Compagnie Financiere Richemont SA
SIX:CFR
22.1
10%
2.2
FR
Christian Dior SE
PAR:CDI
7
N/A N/A
FR
Kering SA
PAR:KER
28.5
1%
28.5
IN
Titan Company Ltd
NSE:TITAN
62.9
26%
2.4
DE
Adidas AG
XETRA:ADS
16
35%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
11.1
11%
1