C

Cafe24 Corp
KOSDAQ:042000

Watchlist Manager
Cafe24 Corp
KOSDAQ:042000
Watchlist
Price: 49 050 KRW 0.1%
Market Cap: 1.2T KRW

Relative Value

The Relative Value of one Cafe24 Corp stock under the Base Case scenario is hidden KRW. Compared to the current market price of 49 050 KRW, Cafe24 Corp 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.

Cafe24 Corp Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
28
Median 3Y
1.3
Median 5Y
2.1
Industry
2.4
Forward
3.5
vs History
44
vs Industry
5
Median 3Y
-5.8
Median 5Y
34.9
Industry
22.8
Forward
31.3
vs History
63
vs Industry
27
Median 3Y
15.3
Median 5Y
19.6
Industry
17.1
vs History
50
vs Industry
6
Median 3Y
15.2
Median 5Y
27.6
Industry
21.4
vs History
7
vs Industry
17
Median 3Y
2.2
Median 5Y
3
Industry
2.9
vs History
4
vs Industry
29
Median 3Y
1.1
Median 5Y
1.9
Industry
2.4
Forward
3.1
vs History
4
vs Industry
45
Median 3Y
1.2
Median 5Y
2.2
Industry
4.9
vs History
66
vs Industry
16
Median 3Y
16.2
Median 5Y
18.9
Industry
12.5
Forward
15
vs History
41
vs Industry
3
Median 3Y
-7.2
Median 5Y
-4.8
Industry
16.1
Forward
21.7
vs History
71
vs Industry
28
Median 3Y
14.4
Median 5Y
18.1
Industry
15.6
vs History
41
vs Industry
25
Median 3Y
12.8
Median 5Y
12.8
Industry
18.8
vs History
4
vs Industry
20
Median 3Y
1.3
Median 5Y
2.1
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Cafe24 Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Cafe24 Corp
KOSDAQ:042000
1.2T KRW 3.9 39.9 16.3 29.5
CA
Shopify Inc
NYSE:SHOP
146.7B USD 15.6 91.1 115.1 118.4
US
Snowflake Inc.
NYSE:SNOW
74B USD 19.3 -52.9 -58.5 -50.7
US
Cloudflare Inc
NYSE:NET
66.2B USD 37.4 -809.8 -4 805.1 -427.1
US
Verisign Inc
NASDAQ:VRSN
26.7B USD 16.9 33.7 25.1 26
US
GoDaddy Inc
NYSE:GDDY
25.2B USD 5.4 33.4 25.4 28.8
ID
DCI Indonesia Tbk PT
IDX:DCII
367T IDR 164.4 342.1 284.9 284.9
US
Twilio Inc
NYSE:TWLO
18.6B USD 4.1 -546.7 82.9 3 682.4
US
Okta Inc
NASDAQ:OKTA
17.2B USD 6.4 132.2 121.3 477.5
US
MongoDB Inc
NASDAQ:MDB
17.1B USD 8.1 -198.5 -94.5 -85.6
US
Akamai Technologies Inc
NASDAQ:AKAM
11.6B USD 2.9 25.7 9.4 18.4
P/S Multiple
Revenue Growth P/S to Growth
KR
C
Cafe24 Corp
KOSDAQ:042000
Average P/S: 25.9
3.9
N/A N/A
CA
Shopify Inc
NYSE:SHOP
15.6
21%
0.7
US
Snowflake Inc.
NYSE:SNOW
19.3
24%
0.8
US
Cloudflare Inc
NYSE:NET
37.4
27%
1.4
US
Verisign Inc
NASDAQ:VRSN
16.9
6%
2.8
US
GoDaddy Inc
NYSE:GDDY
5.4
8%
0.7
ID
DCI Indonesia Tbk PT
IDX:DCII
164.4
N/A N/A
US
Twilio Inc
NYSE:TWLO
4.1
9%
0.5
US
Okta Inc
NASDAQ:OKTA
6.4
11%
0.6
US
MongoDB Inc
NASDAQ:MDB
8.1
17%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
2.9
6%
0.5
P/E Multiple
Earnings Growth PEG
KR
C
Cafe24 Corp
KOSDAQ:042000
Average P/E: 99.7
39.9
N/A N/A
CA
Shopify Inc
NYSE:SHOP
91.1
15%
6.1
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -52.9 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -809.8 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
33.7
9%
3.7
US
GoDaddy Inc
NYSE:GDDY
33.4
11%
3
ID
DCI Indonesia Tbk PT
IDX:DCII
342.1
N/A N/A
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -546.7 N/A N/A
US
Okta Inc
NASDAQ:OKTA
132.2
197%
0.7
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -198.5 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
25.7
30%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
C
Cafe24 Corp
KOSDAQ:042000
Average EV/EBITDA: 85.1
16.3
N/A N/A
CA
Shopify Inc
NYSE:SHOP
115.1
45%
2.6
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -58.5 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 805.1 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
25.1
7%
3.6
US
GoDaddy Inc
NYSE:GDDY
25.4
23%
1.1
ID
DCI Indonesia Tbk PT
IDX:DCII
284.9
N/A N/A
US
Twilio Inc
NYSE:TWLO
82.9
102%
0.8
US
Okta Inc
NASDAQ:OKTA
121.3
247%
0.5
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -94.5 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
9.4
14%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
C
Cafe24 Corp
KOSDAQ:042000
Average EV/EBIT: 583.2
29.5
59%
0.5
CA
Shopify Inc
NYSE:SHOP
118.4
45%
2.6
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -50.7 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -427.1 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
26
6%
4.3
US
GoDaddy Inc
NYSE:GDDY
28.8
19%
1.5
ID
DCI Indonesia Tbk PT
IDX:DCII
284.9
N/A N/A
US
Twilio Inc
NYSE:TWLO
3 682.4
N/A N/A
US
Okta Inc
NASDAQ:OKTA
477.5
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -85.6 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
18.4
23%
0.8