Y

YTN
KOSDAQ:040300

Watchlist Manager
YTN
KOSDAQ:040300
Watchlist
Price: 3 735 KRW Market Closed
Market Cap: 178.1B KRW

Relative Value

The Relative Value of one YTN stock under the Base Case scenario is 3 228.7 KRW. Compared to the current market price of 3 735 KRW, YTN is Overvalued by 14%.

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
3 228.7 KRW
Overvaluation 14%
Relative Value
Price
Y
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
54
Median 3Y
1.6
Median 5Y
1.3
Industry
1.5
vs History
vs Industry
2
Median 3Y
-8
Median 5Y
3
Industry
17.2
vs History
vs Industry
28
Median 3Y
-21.6
Median 5Y
4.1
Industry
11.1
vs History
vs Industry
24
Median 3Y
-21.8
Median 5Y
4.2
Industry
15.4
vs History
47
vs Industry
69
Median 3Y
0.8
Median 5Y
0.8
Industry
1.8
vs History
55
vs Industry
88
Median 3Y
0.5
Median 5Y
0.7
Industry
1.6
vs History
vs Industry
56
Median 3Y
-5.7
Median 5Y
1.2
Industry
3.5
vs History
vs Industry
38
Median 3Y
-1
Median 5Y
2.6
Industry
8.9
vs History
vs Industry
6
Median 3Y
-0.9
Median 5Y
4.2
Industry
12.7
vs History
vs Industry
58
Median 3Y
-1.9
Median 5Y
0.9
Industry
10.5
vs History
vs Industry
50
Median 3Y
-5.3
Median 5Y
0.9
Industry
12.7
vs History
53
vs Industry
85
Median 3Y
0.2
Median 5Y
0.4
Industry
1.4

Multiples Across Competitors

Competitors Multiples
YTN 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
YTN
KOSDAQ:040300
178.1B KRW 1.3 -9.4 -2.3 -2.1
US
Fox Corp
NASDAQ:FOXA
32.8B USD 2 16.1 9.6 10.8
US
ViacomCBS Inc
LSE:0A65
24.3B USD 0.8 -89.5 12 14.7
US
Paramount Global
NASDAQ:PARA
7.4B USD 0.3 -1.4 6.2 7.1
US
Nexstar Media Group Inc
NASDAQ:NXST
6.3B USD 1.2 12.2 6.7 12
LU
RTL Group SA
XETRA:RRTL
5.4B EUR 0.9 15 7.4 12.1
JP
Nippon Television Holdings Inc
TSE:9404
950.6B JPY 2 16.8 10 12
JP
TBS Holdings Inc
TSE:9401
906.1B JPY 2.2 16.4 20.8 37.8
JP
Fuji Media Holdings Inc
TSE:4676
864.2B JPY 1.7 -57.1 94.2 -122.4
UK
ITV PLC
LSE:ITV
3B GBP 0.9 16.2 6.9 10.9
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
67.3T IDR 3.8 8.8 36.6 36.6
P/E Multiple
Earnings Growth PEG
KR
Y
YTN
KOSDAQ:040300
Average P/E: 14.5
Negative Multiple: -9.4
N/A N/A
US
Fox Corp
NASDAQ:FOXA
16.1
-1%
N/A
US
V
ViacomCBS Inc
LSE:0A65
Negative Multiple: -89.5 N/A N/A
US
Paramount Global
NASDAQ:PARA
Negative Multiple: -1.4 N/A N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
12.2
-10%
N/A
LU
RTL Group SA
XETRA:RRTL
15
-2%
N/A
JP
N
Nippon Television Holdings Inc
TSE:9404
16.8
13%
1.3
JP
TBS Holdings Inc
TSE:9401
16.4
5%
3.3
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -57.1 N/A N/A
UK
ITV PLC
LSE:ITV
16.2
-6%
N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
8.8
2%
4.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Y
YTN
KOSDAQ:040300
Average EV/EBITDA: 21.1
Negative Multiple: -2.3
N/A N/A
US
Fox Corp
NASDAQ:FOXA
9.6
-1%
N/A
US
V
ViacomCBS Inc
LSE:0A65
12
6%
2
US
Paramount Global
NASDAQ:PARA
6.2
-6%
N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
6.7
-8%
N/A
LU
RTL Group SA
XETRA:RRTL
7.4
6%
1.2
JP
N
Nippon Television Holdings Inc
TSE:9404
10
7%
1.4
JP
TBS Holdings Inc
TSE:9401
20.8
10%
2.1
JP
Fuji Media Holdings Inc
TSE:4676
94.2
16%
5.9
UK
ITV PLC
LSE:ITV
6.9
-4%
N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
36.6
56%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Y
YTN
KOSDAQ:040300
Average EV/EBIT: 17.1
Negative Multiple: -2.1
N/A N/A
US
Fox Corp
NASDAQ:FOXA
10.8
-1%
N/A
US
V
ViacomCBS Inc
LSE:0A65
14.7
-2%
N/A
US
Paramount Global
NASDAQ:PARA
7.1
-6%
N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
12
-9%
N/A
LU
RTL Group SA
XETRA:RRTL
12.1
10%
1.2
JP
N
Nippon Television Holdings Inc
TSE:9404
12
N/A N/A
JP
TBS Holdings Inc
TSE:9401
37.8
N/A N/A
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -122.4 N/A N/A
UK
ITV PLC
LSE:ITV
10.9
-1%
N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
36.6
42%
0.9