C

Cafe24 Corp
KOSDAQ:042000

Watchlist Manager
Cafe24 Corp
KOSDAQ:042000
Watchlist
Price: 45 950 KRW 0.33% Market Closed
Market Cap: 1.1T KRW

Relative Value

The Relative Value of one Cafe24 Corp stock under the Base Case scenario is 20 047.48 KRW. Compared to the current market price of 45 950 KRW, Cafe24 Corp is Overvalued by 56%.

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
20 047.48 KRW
Overvaluation 56%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
28
Median 3Y
1.3
Median 5Y
2.2
Industry
2.5
Forward
3.3
vs History
46
vs Industry
5
Median 3Y
30.3
Median 5Y
34.9
Industry
23.1
Forward
29.3
vs History
69
vs Industry
27
Median 3Y
15
Median 5Y
19.6
Industry
17.4
vs History
52
vs Industry
6
Median 3Y
15.2
Median 5Y
26.5
Industry
21.7
vs History
17
vs Industry
17
Median 3Y
2.3
Median 5Y
3
Industry
3
vs History
6
vs Industry
29
Median 3Y
1.1
Median 5Y
2
Industry
2.5
Forward
2.9
vs History
6
vs Industry
45
Median 3Y
1.2
Median 5Y
2.2
Industry
5
vs History
68
vs Industry
16
Median 3Y
15.1
Median 5Y
18.9
Industry
12.7
Forward
13.9
vs History
42
vs Industry
3
Median 3Y
-7
Median 5Y
-4.8
Industry
16.4
Forward
20.2
vs History
79
vs Industry
28
Median 3Y
14.3
Median 5Y
17.8
Industry
15.8
vs History
46
vs Industry
25
Median 3Y
13.6
Median 5Y
13.6
Industry
19
vs History
6
vs Industry
20
Median 3Y
1.4
Median 5Y
2.1
Industry
2.5

Multiples Across Competitors

Competitors Multiples
Cafe24 Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Cafe24 Corp
KOSDAQ:042000
1.1T KRW 3.6 37.4 15.2 27.4
CA
Shopify Inc
NYSE:SHOP
145.4B USD 15.5 90.3 114.1 117.4
US
Snowflake Inc.
NYSE:SNOW
70.3B USD 18.3 -50.3 -55.5 -48.1
US
Cloudflare Inc
NYSE:NET
62.9B USD 35.5 -769.3 -4 562 -405.5
US
Verisign Inc
NASDAQ:VRSN
26.5B USD 16.8 33.5 25 25.8
US
GoDaddy Inc
NYSE:GDDY
23.9B USD 5.1 31.7 24.2 27.4
ID
DCI Indonesia Tbk PT
IDX:DCII
360.1T IDR 161.3 335.7 279.5 279.5
US
Twilio Inc
NYSE:TWLO
17.3B USD 3.8 -509.5 76.8 3 410.3
US
MongoDB Inc
NASDAQ:MDB
16.5B USD 7.9 -192.2 -91 -82.4
US
Okta Inc
NASDAQ:OKTA
16B USD 6 123.3 111.9 440.4
US
Akamai Technologies Inc
NASDAQ:AKAM
11.3B USD 2.8 25 9.1 18
P/S Multiple
Revenue Growth P/S to Growth
KR
C
Cafe24 Corp
KOSDAQ:042000
Average P/S: 25.2
3.6
N/A N/A
CA
Shopify Inc
NYSE:SHOP
15.5
21%
0.7
US
Snowflake Inc.
NYSE:SNOW
18.3
24%
0.8
US
Cloudflare Inc
NYSE:NET
35.5
27%
1.3
US
Verisign Inc
NASDAQ:VRSN
16.8
6%
2.8
US
GoDaddy Inc
NYSE:GDDY
5.1
8%
0.6
ID
DCI Indonesia Tbk PT
IDX:DCII
161.3
N/A N/A
US
Twilio Inc
NYSE:TWLO
3.8
9%
0.4
US
MongoDB Inc
NASDAQ:MDB
7.9
17%
0.5
US
Okta Inc
NASDAQ:OKTA
6
11%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
2.8
6%
0.5
P/E Multiple
Earnings Growth PEG
KR
C
Cafe24 Corp
KOSDAQ:042000
Average P/E: 96.7
37.4
N/A N/A
CA
Shopify Inc
NYSE:SHOP
90.3
15%
6
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -50.3 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -769.3 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
33.5
9%
3.7
US
GoDaddy Inc
NYSE:GDDY
31.7
11%
2.9
ID
DCI Indonesia Tbk PT
IDX:DCII
335.7
N/A N/A
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -509.5 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -192.2 N/A N/A
US
Okta Inc
NASDAQ:OKTA
123.3
198%
0.6
US
Akamai Technologies Inc
NASDAQ:AKAM
25
29%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
C
Cafe24 Corp
KOSDAQ:042000
Average EV/EBITDA: 82
15.2
N/A N/A
CA
Shopify Inc
NYSE:SHOP
114.1
45%
2.5
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -55.5 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 562 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
25
7%
3.6
US
GoDaddy Inc
NYSE:GDDY
24.2
23%
1.1
ID
DCI Indonesia Tbk PT
IDX:DCII
279.5
N/A N/A
US
Twilio Inc
NYSE:TWLO
76.8
102%
0.8
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -91 N/A N/A
US
Okta Inc
NASDAQ:OKTA
111.9
247%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
9.1
14%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
C
Cafe24 Corp
KOSDAQ:042000
Average EV/EBIT: 543.3
27.4
59%
0.5
CA
Shopify Inc
NYSE:SHOP
117.4
45%
2.6
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -48.1 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -405.5 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
25.8
6%
4.3
US
GoDaddy Inc
NYSE:GDDY
27.4
19%
1.4
ID
DCI Indonesia Tbk PT
IDX:DCII
279.5
N/A N/A
US
Twilio Inc
NYSE:TWLO
3 410.3
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -82.4 N/A N/A
US
Okta Inc
NASDAQ:OKTA
440.4
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
18
23%
0.8