T

Total Soft Bank Ltd
KOSDAQ:045340

Watchlist Manager
Total Soft Bank Ltd
KOSDAQ:045340
Watchlist
Price: 6 940 KRW -2.25% Market Closed
Market Cap: 59.4B KRW

Relative Value

The Relative Value of one Total Soft Bank Ltd stock under the Base Case scenario is 8 096.74 KRW. Compared to the current market price of 6 940 KRW, Total Soft Bank Ltd is Undervalued 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
8 096.74 KRW
Undervaluation 14%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
38
Median 3Y
2.6
Median 5Y
2.8
Industry
2.4
vs History
93
vs Industry
44
Median 3Y
10.8
Median 5Y
13.8
Industry
22.3
vs History
93
vs Industry
42
Median 3Y
12.8
Median 5Y
15.2
Industry
16
vs History
93
vs Industry
36
Median 3Y
16.7
Median 5Y
20.3
Industry
20.7
vs History
76
vs Industry
48
Median 3Y
1.9
Median 5Y
2.2
Industry
2.9
vs History
90
vs Industry
48
Median 3Y
1.6
Median 5Y
1.8
Industry
2.4
vs History
93
vs Industry
47
Median 3Y
3.6
Median 5Y
4.2
Industry
4.9
vs History
93
vs Industry
45
Median 3Y
6.6
Median 5Y
9
Industry
12.2
vs History
93
vs Industry
45
Median 3Y
7.3
Median 5Y
10
Industry
15.8
vs History
92
vs Industry
47
Median 3Y
8
Median 5Y
9.8
Industry
14.7
vs History
92
vs Industry
42
Median 3Y
8.2
Median 5Y
10.4
Industry
17.2
vs History
80
vs Industry
44
Median 3Y
1.5
Median 5Y
1.7
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Total Soft Bank 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
Total Soft Bank Ltd
KOSDAQ:045340
59.4B KRW 2.2 6.6 2.9 2.9
IL
Sapiens International Corporation NV
NASDAQ:SPNS
779.6B USD 1 381.5 12 118.2 7 802.2 10 065
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
447.7B USD 114.9 408.7 503.8 519.3
DE
SAP SE
XETRA:SAP
242.3B EUR 6.6 34.2 21 23.8
US
Salesforce Inc
NYSE:CRM
250.6B USD 6.2 34.7 20.2 27.9
US
Applovin Corp
NASDAQ:APP
241.8B USD 43.8 85.4 67.7 73.6
US
Intuit Inc
NASDAQ:INTU
188.4B USD 9.7 45.8 31.6 36.6
US
Adobe Inc
NASDAQ:ADBE
148.1B USD 6.2 20.8 15.5 17
US
NCR Corp
LSE:0K45
138B USD 52.1 -2 261.7 392 1 147
US
Synopsys Inc
NASDAQ:SNPS
88.5B USD 13.8 44.3 70.1 90.7
P/S Multiple
Revenue Growth P/S to Growth
KR
T
Total Soft Bank Ltd
KOSDAQ:045340
Average P/S: 21 413.4
2.2
N/A N/A
IL
Sapiens International Corporation NV
NASDAQ:SPNS
1 381.5
8%
172.7
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
114.9
46%
2.5
DE
SAP SE
XETRA:SAP
6.6
11%
0.6
US
Salesforce Inc
NYSE:CRM
6.2
10%
0.6
US
Applovin Corp
NASDAQ:APP
43.8
29%
1.5
US
Intuit Inc
NASDAQ:INTU
9.7
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.2
10%
0.6
US
N
NCR Corp
LSE:0K45
52.1
-8%
N/A
US
Synopsys Inc
NASDAQ:SNPS
13.8
21%
0.7
P/E Multiple
Earnings Growth PEG
KR
T
Total Soft Bank Ltd
KOSDAQ:045340
Average P/E: 1 422.1
6.6
N/A N/A
IL
Sapiens International Corporation NV
NASDAQ:SPNS
12 118.2
11%
1 101.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
408.7
94%
4.3
DE
SAP SE
XETRA:SAP
34.2
48%
0.7
US
Salesforce Inc
NYSE:CRM
34.7
32%
1.1
US
Applovin Corp
NASDAQ:APP
85.4
61%
1.4
US
Intuit Inc
NASDAQ:INTU
45.8
31%
1.5
US
Adobe Inc
NASDAQ:ADBE
20.8
21%
1
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 261.7
-49%
N/A
US
Synopsys Inc
NASDAQ:SNPS
44.3
12%
3.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
T
Total Soft Bank Ltd
KOSDAQ:045340
Average EV/EBITDA: 892.7
2.9
N/A N/A
IL
Sapiens International Corporation NV
NASDAQ:SPNS
7 802.2
5%
1 560.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
503.8
137%
3.7
DE
SAP SE
XETRA:SAP
21
18%
1.2
US
Salesforce Inc
NYSE:CRM
20.2
24%
0.8
US
Applovin Corp
NASDAQ:APP
67.7
53%
1.3
US
Intuit Inc
NASDAQ:INTU
31.6
27%
1.2
US
Adobe Inc
NASDAQ:ADBE
15.5
16%
1
US
N
NCR Corp
LSE:0K45
392
16%
24.5
US
Synopsys Inc
NASDAQ:SNPS
70.1
50%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
T
Total Soft Bank Ltd
KOSDAQ:045340
Average EV/EBIT: 1 200.4
2.9
N/A N/A
IL
Sapiens International Corporation NV
NASDAQ:SPNS
10 065
12%
838.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
519.3
141%
3.7
DE
SAP SE
XETRA:SAP
23.8
21%
1.1
US
Salesforce Inc
NYSE:CRM
27.9
34%
0.8
US
Applovin Corp
NASDAQ:APP
73.6
57%
1.3
US
Intuit Inc
NASDAQ:INTU
36.6
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
17
17%
1
US
N
NCR Corp
LSE:0K45
1 147
70%
16.4
US
Synopsys Inc
NASDAQ:SNPS
90.7
50%
1.8