C

Chorokbaem Media Co Ltd
KOSDAQ:047820

Watchlist Manager
Chorokbaem Media Co Ltd
KOSDAQ:047820
Watchlist
Price: 5 400 KRW -4.42% Market Closed
Market Cap: ₩132B

Multiples-Based Value

The Multiples-Based Value of one Chorokbaem Media Co Ltd stock under the Base Case scenario is 3 624.62 KRW. Compared to the current market price of 5 400 KRW, Chorokbaem Media Co Ltd is Overvalued by 33%.

Multiples-Based 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.

Multiples-Based Value
3 624.62 KRW
Overvaluation 33%
Multiples-Based Value
Price ₩5 400
C
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Chorokbaem Media 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
Chorokbaem Media Co Ltd
KOSDAQ:047820
131.9B KRW 0.7 -3.3 -1.4 1.5
US
Netflix Inc
NASDAQ:NFLX
454.8B USD 10.1 41.4 15.3 34.5
US
Walt Disney Co
NYSE:DIS
185.8B USD 1.9 15.2 11.3 15.7
LU
Spotify Technology SA
NYSE:SPOT
109.3B USD 5.4 41.9 36.5 38.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
67.5B USD 1.8 92.8 5.1 72.8
NL
Universal Music Group NV
AEX:UMG
37B EUR 3 24.3 16.2 19.8
US
Live Nation Entertainment Inc
NYSE:LYV
36.7B USD 1.4 -665.3 19.8 30
US
TKO Group Holdings Inc
NYSE:TKO
37.4B USD 8.6 163.7 26.5 39.8
FR
Bollore SE
PAR:BOL
13.9B EUR 4.7 39.8 -42.6 -42.6
US
Roku Inc
NASDAQ:ROKU
16.2B USD 3.4 183.3 208.8 -5 410
US
Warner Music Group Corp
NASDAQ:WMG
15.2B USD 2.2 50.7 13.4 18.5
P/E Multiple
Earnings Growth PEG
KR
C
Chorokbaem Media Co Ltd
KOSDAQ:047820
Average P/E: 72.6
Negative Multiple: -3.3
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
41.4
21%
2
US
Walt Disney Co
NYSE:DIS
15.2
6%
2.5
LU
Spotify Technology SA
NYSE:SPOT
41.9
22%
1.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
92.8
N/A N/A
NL
Universal Music Group NV
AEX:UMG
24.3
16%
1.5
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -665.3 N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
163.7
90%
1.8
FR
Bollore SE
PAR:BOL
39.8
-1%
N/A
US
Roku Inc
NASDAQ:ROKU
183.3
94%
2
US
Warner Music Group Corp
NASDAQ:WMG
50.7
41%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
C
Chorokbaem Media Co Ltd
KOSDAQ:047820
Average EV/EBITDA: 39.2
Negative Multiple: -1.4
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
15.3
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.3
11%
1
LU
Spotify Technology SA
NYSE:SPOT
36.5
30%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-23%
N/A
NL
Universal Music Group NV
AEX:UMG
16.2
14%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
19.8
21%
0.9
US
TKO Group Holdings Inc
NYSE:TKO
26.5
22%
1.2
FR
Bollore SE
PAR:BOL
Negative Multiple: -42.6 N/A N/A
US
Roku Inc
NASDAQ:ROKU
208.8
147%
1.4
US
Warner Music Group Corp
NASDAQ:WMG
13.4
15%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
C
Chorokbaem Media Co Ltd
KOSDAQ:047820
Average EV/EBIT: 30.1
1.5
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
34.5
20%
1.7
US
Walt Disney Co
NYSE:DIS
15.7
16%
1
LU
Spotify Technology SA
NYSE:SPOT
38.2
30%
1.3
US
Warner Bros Discovery Inc
NASDAQ:WBD
72.8
11%
6.6
NL
Universal Music Group NV
AEX:UMG
19.8
14%
1.4
US
Live Nation Entertainment Inc
NYSE:LYV
30
23%
1.3
US
TKO Group Holdings Inc
NYSE:TKO
39.8
28%
1.4
FR
Bollore SE
PAR:BOL
Negative Multiple: -42.6 N/A N/A
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -5 410 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
18.5
20%
0.9
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett