R

RaonSecure Co Ltd
KOSDAQ:042510

Watchlist Manager
RaonSecure Co Ltd
KOSDAQ:042510
Watchlist
Price: 9 460 KRW 0.21% Market Closed
Market Cap: 106B KRW

Relative Value

The Relative Value of one RaonSecure Co Ltd stock under the Base Case scenario is hidden KRW. Compared to the current market price of 9 460 KRW, RaonSecure Co Ltd 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.

RaonSecure Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
54
Median 3Y
1.9
Median 5Y
2.2
Industry
2.4
Forward
1.4
vs History
38
vs Industry
11
Median 3Y
24.8
Median 5Y
13.1
Industry
22.3
Forward
15.6
vs History
82
vs Industry
3
Median 3Y
18.4
Median 5Y
22.1
Industry
16.1
vs History
23
vs Industry
30
Median 3Y
14.3
Median 5Y
6.3
Industry
20.7
vs History
96
vs Industry
49
Median 3Y
2.4
Median 5Y
2.9
Industry
2.9
vs History
76
vs Industry
54
Median 3Y
1.5
Median 5Y
1.7
Industry
2.4
Forward
1.2
vs History
77
vs Industry
55
Median 3Y
2.6
Median 5Y
3.2
Industry
4.9
vs History
57
vs Industry
4
Median 3Y
13.4
Median 5Y
13.4
Industry
12.2
Forward
9.3
vs History
39
vs Industry
6
Median 3Y
21.2
Median 5Y
12.6
Industry
15.9
Forward
13.9
vs History
73
vs Industry
3
Median 3Y
15.7
Median 5Y
19.8
Industry
14.7
vs History
49
vs Industry
20
Median 3Y
10.2
Median 5Y
17
Industry
17.3
vs History
82
vs Industry
47
Median 3Y
2
Median 5Y
2.5
Industry
2.4

Multiples Across Competitors

Competitors Multiples
RaonSecure 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
RaonSecure Co Ltd
KOSDAQ:042510
102.2B KRW 1.6 23.8 11.6 21.2
US
Microsoft Corp
NASDAQ:MSFT
3.5T USD 12.1 33.8 20.1 26
US
Oracle Corp
NYSE:ORCL
562B USD 9.2 36.4 24.4 33.3
US
ServiceNow Inc
NYSE:NOW
148.1B USD 11.7 85.5 59.2 82.1
US
Palo Alto Networks Inc
NASDAQ:PANW
129.3B USD 13.5 115.7 77.5 98.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
118B USD 25.8 -375.6 -2 052.2 -359.6
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.4 21.9 36.9
US
Fortinet Inc
NASDAQ:FTNT
58.4B USD 8.9 31.1 25.7 27.6
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
34.7B USD 12.3 -846.3 12 508.8 -246.8
IL
Cyberark Software Ltd
NASDAQ:CYBR
23.3B USD 17.9 -102.5 -2 121.8 -166.8
P/E Multiple
Earnings Growth PEG
KR
R
RaonSecure Co Ltd
KOSDAQ:042510
Average P/E: 139.7
23.8
42%
0.6
US
Microsoft Corp
NASDAQ:MSFT
33.8
18%
1.9
US
Oracle Corp
NYSE:ORCL
36.4
36%
1
US
ServiceNow Inc
NYSE:NOW
85.5
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
115.7
46%
2.5
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -375.6 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.4
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
31.1
12%
2.6
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -846.3 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -102.5 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
R
RaonSecure Co Ltd
KOSDAQ:042510
Average EV/EBITDA: 1 446.5
11.6
43%
0.3
US
Microsoft Corp
NASDAQ:MSFT
20.1
20%
1
US
Oracle Corp
NYSE:ORCL
24.4
43%
0.6
US
ServiceNow Inc
NYSE:NOW
59.2
53%
1.1
US
Palo Alto Networks Inc
NASDAQ:PANW
77.5
41%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -2 052.2
184%
N/A
US
V
VMware Inc
XETRA:BZF1
21.9
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
25.7
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
12 508.8
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 121.8 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
R
RaonSecure Co Ltd
KOSDAQ:042510
Average EV/EBIT: 87.8
21.2
91%
0.2
US
Microsoft Corp
NASDAQ:MSFT
26
17%
1.5
US
Oracle Corp
NYSE:ORCL
33.3
38%
0.9
US
ServiceNow Inc
NYSE:NOW
82.1
65%
1.3
US
Palo Alto Networks Inc
NASDAQ:PANW
98.8
50%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -359.6 N/A N/A
US
V
VMware Inc
XETRA:BZF1
36.9
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
27.6
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -246.8 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -166.8 N/A N/A