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

Relative Value

The Relative 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%.

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
3 624.62 KRW
Overvaluation 33%
Relative Value
Price
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
327.2B USD 7.2 29.8 11 24.9
US
Walt Disney Co
NYSE:DIS
190.9B USD 2 15.6 11.6 16.2
LU
Spotify Technology SA
NYSE:SPOT
95.4B USD 4.7 36.6 31.3 32.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
72.2B USD 1.9 148.8 5.1 58
US
TKO Group Holdings Inc
NYSE:TKO
41B USD 9.5 179.3 30.2 43.3
NL
Universal Music Group NV
AEX:UMG
34.2B EUR 2.2 6.1 7.3 7.3
US
Live Nation Entertainment Inc
NYSE:LYV
37.3B USD 1.5 -680 20.2 30.7
CN
Tencent Music Entertainment Group
NYSE:TME
22.8B USD 4.9 14.5 15.1 15.1
FR
Bollore SE
PAR:BOL
13.7B EUR 8.8 -8.1 -13.2 -12.6
US
Warner Music Group Corp
NASDAQ:WMG
14.4B USD 2.1 48.1 12.8 17.8
P/E Multiple
Earnings Growth PEG
KR
C
Chorokbaem Media Co Ltd
KOSDAQ:047820
Average P/E: 59.9
Negative Multiple: -3.3
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
29.8
21%
1.4
US
Walt Disney Co
NYSE:DIS
15.6
6%
2.6
LU
Spotify Technology SA
NYSE:SPOT
36.6
19%
1.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
148.8
N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
179.3
430%
0.4
NL
Universal Music Group NV
AEX:UMG
6.1
2%
3
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -680 N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
14.5
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -8.1
-39%
N/A
US
Warner Music Group Corp
NASDAQ:WMG
48.1
41%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
C
Chorokbaem Media Co Ltd
KOSDAQ:047820
Average EV/EBITDA: 16.1
Negative Multiple: -1.4
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
11
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.6
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
31.3
26%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
30.2
27%
1.1
NL
Universal Music Group NV
AEX:UMG
7.3
16%
0.5
US
Live Nation Entertainment Inc
NYSE:LYV
20.2
21%
1
CN
Tencent Music Entertainment Group
NYSE:TME
15.1
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -13.2 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
12.8
15%
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