W

Wiable Corp
KOSDAQ:065530

Watchlist Manager
Wiable Corp
KOSDAQ:065530
Watchlist
Price: 1 371 KRW -0.58% Market Closed
Market Cap: 65.6B KRW

Relative Value

The Relative Value of one Wiable Corp stock under the Base Case scenario is 1 632.08 KRW. Compared to the current market price of 1 371 KRW, Wiable Corp is Undervalued by 16%.

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
1 632.08 KRW
Undervaluation 16%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
69
Median 3Y
1.2
Median 5Y
1.6
Industry
1.5
vs History
84
vs Industry
23
Median 3Y
34.5
Median 5Y
41.5
Industry
16.7
vs History
90
vs Industry
47
Median 3Y
5.2
Median 5Y
5.4
Industry
6.4
vs History
vs Industry
30
Median 3Y
-7
Median 5Y
10.3
Industry
15.7
vs History
82
vs Industry
67
Median 3Y
1.2
Median 5Y
1.4
Industry
2.1
vs History
79
vs Industry
70
Median 3Y
1.5
Median 5Y
1.5
Industry
2
vs History
85
vs Industry
19
Median 3Y
12.9
Median 5Y
14.8
Industry
4
vs History
80
vs Industry
60
Median 3Y
4.9
Median 5Y
5.9
Industry
8.1
vs History
82
vs Industry
15
Median 3Y
27.3
Median 5Y
32.3
Industry
13.1
vs History
90
vs Industry
48
Median 3Y
6.2
Median 5Y
5.9
Industry
8.7
vs History
38
vs Industry
12
Median 3Y
-6.9
Median 5Y
10.8
Industry
15.8
vs History
82
vs Industry
67
Median 3Y
0.9
Median 5Y
1.1
Industry
1.2

Multiples Across Competitors

Competitors Multiples
Wiable Corp 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
Wiable Corp
KOSDAQ:065530
66B KRW 1 24.3 4.6 22.8
ZA
MTN Group Ltd
JSE:MTN
304B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
266.1B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
224.8B USD 2.6 18.9 9.4 15.6
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.3 9.5 9.4 9.4
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.9T INR 6.1 30.8 11.9 22
JP
KDDI Corp
TSE:9433
10.8T JPY 1.8 15.9 7.1 11.6
JP
SoftBank Corp
TSE:9434
10.3T JPY 1.5 19.1 8.5 15.2
MX
America Movil SAB de CV
BMV:AMXB
1.1T MXN 1.2 16.6 4.5 8.8
JP
SoftBank Group Corp
TSE:9984
6.4T JPY 0.9 3.7 11.4 25.2
UK
Vodafone Group PLC
LSE:VOD
24.3B GBP 0.7 -6.3 174.4 621.3
P/E Multiple
Earnings Growth PEG
KR
W
Wiable Corp
KOSDAQ:065530
Average P/E: 17.4
24.3
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
19%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
18.9
14%
1.4
CN
China Mobile Ltd
SSE:600941
9.5
5%
1.9
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
30.8
17%
1.8
JP
KDDI Corp
TSE:9433
15.9
11%
1.4
JP
SoftBank Corp
TSE:9434
19.1
7%
2.7
MX
America Movil SAB de CV
BMV:AMXB
16.6
-34%
N/A
JP
SoftBank Group Corp
TSE:9984
3.7
-16%
N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.3 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
W
Wiable Corp
KOSDAQ:065530
Average EV/EBITDA: 26.8
4.6
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
23%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
11%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
9.4
10%
0.9
CN
China Mobile Ltd
SSE:600941
9.4
33%
0.3
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.9
19%
0.6
JP
KDDI Corp
TSE:9433
7.1
4%
1.8
JP
SoftBank Corp
TSE:9434
8.5
5%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.5
7%
0.6
JP
SoftBank Group Corp
TSE:9984
11.4
20%
0.6
UK
Vodafone Group PLC
LSE:VOD
174.4
-5%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
W
Wiable Corp
KOSDAQ:065530
Average EV/EBIT: 83.5
22.8
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
37%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
15%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
15.6
11%
1.4
CN
China Mobile Ltd
SSE:600941
9.4
6%
1.6
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
22
28%
0.8
JP
KDDI Corp
TSE:9433
11.6
N/A N/A
JP
SoftBank Corp
TSE:9434
15.2
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.8
8%
1.1
JP
SoftBank Group Corp
TSE:9984
25.2
18%
1.4
UK
Vodafone Group PLC
LSE:VOD
621.3
2%
310.7