H

Hancom With Inc
KOSDAQ:054920

Watchlist Manager
Hancom With Inc
KOSDAQ:054920
Watchlist
Price: 4 360 KRW 0.81%
Market Cap: 123B KRW

Relative Value

The Relative Value of one Hancom With Inc stock under the Base Case scenario is 6 574.78 KRW. Compared to the current market price of 4 360 KRW, Hancom With Inc is Undervalued by 34%.

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
6 574.78 KRW
Undervaluation 34%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Hancom With Inc 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
Hancom With Inc
KOSDAQ:054920
123B KRW 0.2 70.4 37.9 55.1
US
Microsoft Corp
NASDAQ:MSFT
3.4T USD 11.4 32 19 24.6
US
Oracle Corp
NYSE:ORCL
511.9B USD 8.4 33.2 22.5 30.7
US
ServiceNow Inc
NYSE:NOW
133.5B USD 10.5 77.1 53.2 73.8
US
Palo Alto Networks Inc
NASDAQ:PANW
124.7B USD 13 111.6 74.6 95.2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
114.4B USD 25.1 -364.1 -1 987 -348.1
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.5 25.7 43.3
US
Fortinet Inc
NASDAQ:FTNT
57.7B USD 8.8 30.8 25.4 27.2
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
33.2B USD 11.7 -809.4 11 937.1 -235.5
IL
Cyberark Software Ltd
NASDAQ:CYBR
22.3B USD 17.2 -98.5 -2 037.2 -160.2
P/E Multiple
Earnings Growth PEG
KR
H
Hancom With Inc
KOSDAQ:054920
Average P/E: 143.3
70.4
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
32
18%
1.8
US
Oracle Corp
NYSE:ORCL
33.2
36%
0.9
US
ServiceNow Inc
NYSE:NOW
77.1
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
111.6
46%
2.4
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -364.1 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.5
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
30.8
12%
2.6
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -809.4 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -98.5 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
H
Hancom With Inc
KOSDAQ:054920
Average EV/EBITDA: 1 384.9
37.9
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
19
20%
0.9
US
Oracle Corp
NYSE:ORCL
22.5
43%
0.5
US
ServiceNow Inc
NYSE:NOW
53.2
53%
1
US
Palo Alto Networks Inc
NASDAQ:PANW
74.6
41%
1.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -1 987
184%
N/A
US
V
VMware Inc
XETRA:BZF1
25.7
19%
1.4
US
Fortinet Inc
NASDAQ:FTNT
25.4
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
11 937.1
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 037.2 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
H
Hancom With Inc
KOSDAQ:054920
Average EV/EBIT: 90.8
55.1
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
24.6
17%
1.4
US
Oracle Corp
NYSE:ORCL
30.7
38%
0.8
US
ServiceNow Inc
NYSE:NOW
73.8
65%
1.1
US
Palo Alto Networks Inc
NASDAQ:PANW
95.2
50%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -348.1 N/A N/A
US
V
VMware Inc
XETRA:BZF1
43.3
30%
1.4
US
Fortinet Inc
NASDAQ:FTNT
27.2
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -235.5 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -160.2 N/A N/A