C

Cafe24 Corp
KOSDAQ:042000

Watchlist Manager
Cafe24 Corp
KOSDAQ:042000
Watchlist
Price: 32 250 KRW -2.71% Market Closed
Market Cap: 782.1B 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 32 250 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
28
vs Industry
28
Median 3Y
2
Median 5Y
2.2
Industry
2.4
Forward
2.4
vs History
55
vs Industry
5
Median 3Y
28
Median 5Y
27
Industry
22.4
Forward
19.7
vs History
95
vs Industry
27
Median 3Y
13.4
Median 5Y
18.5
Industry
16.1
vs History
68
vs Industry
6
Median 3Y
15.4
Median 5Y
23.6
Industry
20.7
vs History
46
vs Industry
17
Median 3Y
3.1
Median 5Y
3
Industry
3
vs History
49
vs Industry
29
Median 3Y
1.8
Median 5Y
2
Industry
2.4
Forward
1.9
vs History
50
vs Industry
45
Median 3Y
1.9
Median 5Y
2.3
Industry
4.8
vs History
79
vs Industry
16
Median 3Y
14
Median 5Y
18.1
Industry
12.2
Forward
8.9
vs History
46
vs Industry
3
Median 3Y
-4.7
Median 5Y
-4.8
Industry
15.9
Forward
13.7
vs History
96
vs Industry
28
Median 3Y
13.2
Median 5Y
16.7
Industry
14.7
vs History
63
vs Industry
25
Median 3Y
12.8
Median 5Y
11.6
Industry
17
vs History
36
vs Industry
20
Median 3Y
2.1
Median 5Y
2.1
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Cafe24 Corp 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
Cafe24 Corp
KOSDAQ:042000
779.7B KRW 2.5 21.9 9.2 15.5
CA
Shopify Inc
NYSE:SHOP
214.4B USD 20 120.4 154.4 158.2
US
Snowflake Inc.
NYSE:SNOW
75.4B USD 17.2 -55.9 -63 -53.4
US
Cloudflare Inc
NYSE:NET
72.8B USD 36.2 -705.7 -4 579.2 -374.1
ID
DCI Indonesia Tbk PT
IDX:DCII
583.5T IDR 221.7 497.9 415.1 415.1
US
MongoDB Inc
NASDAQ:MDB
33.9B USD 14.6 -478 -237.4 -202.7
US
Verisign Inc
NASDAQ:VRSN
22.7B USD 13.9 28 21 21.7
US
Twilio Inc
NYSE:TWLO
20.4B USD 4.2 303.7 61.7 172.9
US
GoDaddy Inc
NYSE:GDDY
17.1B USD 3.5 20.6 16.5 18.4
US
Okta Inc
NASDAQ:OKTA
16.1B USD 5.7 82.3 62.3 111.4
US
Akamai Technologies Inc
NASDAQ:AKAM
12.3B USD 3 24.2 11.5 24
P/S Multiple
Revenue Growth P/S to Growth
KR
C
Cafe24 Corp
KOSDAQ:042000
Average P/S: 31.1
2.5
10%
0.3
CA
Shopify Inc
NYSE:SHOP
20
25%
0.8
US
Snowflake Inc.
NYSE:SNOW
17.2
26%
0.7
US
Cloudflare Inc
NYSE:NET
36.2
28%
1.3
ID
DCI Indonesia Tbk PT
IDX:DCII
221.7
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
14.6
18%
0.8
US
Verisign Inc
NASDAQ:VRSN
13.9
6%
2.3
US
Twilio Inc
NYSE:TWLO
4.2
10%
0.4
US
GoDaddy Inc
NYSE:GDDY
3.5
8%
0.4
US
Okta Inc
NASDAQ:OKTA
5.7
11%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
3
6%
0.5
P/E Multiple
Earnings Growth PEG
KR
C
Cafe24 Corp
KOSDAQ:042000
Average P/E: 137.4
21.9
35%
0.6
CA
Shopify Inc
NYSE:SHOP
120.4
14%
8.6
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -55.9 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -705.7 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
497.9
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -478 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
28
7%
4
US
Twilio Inc
NYSE:TWLO
303.7
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
20.6
11%
1.9
US
Okta Inc
NASDAQ:OKTA
82.3
197%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
24.2
33%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
C
Cafe24 Corp
KOSDAQ:042000
Average EV/EBITDA: 94
9.2
17%
0.5
CA
Shopify Inc
NYSE:SHOP
154.4
46%
3.4
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -63 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 579.2 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
415.1
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -237.4 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21
8%
2.6
US
Twilio Inc
NYSE:TWLO
61.7
104%
0.6
US
GoDaddy Inc
NYSE:GDDY
16.5
22%
0.8
US
Okta Inc
NASDAQ:OKTA
62.3
246%
0.3
US
Akamai Technologies Inc
NASDAQ:AKAM
11.5
16%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
C
Cafe24 Corp
KOSDAQ:042000
Average EV/EBIT: 117.1
15.5
35%
0.4
CA
Shopify Inc
NYSE:SHOP
158.2
45%
3.5
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -53.4 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -374.1 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
415.1
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -202.7 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.7
6%
3.6
US
Twilio Inc
NYSE:TWLO
172.9
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
18.4
21%
0.9
US
Okta Inc
NASDAQ:OKTA
111.4
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
24
26%
0.9