N

N Tels Co Ltd
KOSDAQ:069410

Watchlist Manager
N Tels Co Ltd
KOSDAQ:069410
Watchlist
Price: 5 200 KRW 1.36% Market Closed
Market Cap: 53.2B KRW

Relative Value

The Relative Value of one N Tels Co Ltd stock under the Base Case scenario is 3 183.17 KRW. Compared to the current market price of 5 200 KRW, N Tels Co Ltd is Overvalued by 39%.

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
3 183.17 KRW
Overvaluation 39%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
N Tels 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
N Tels Co Ltd
KOSDAQ:069410
50.8B KRW 0.8 8.7 5.6 6.5
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NASDAQ:PLTR
392.8B USD 100.8 358.6 441.1 454.7
DE
SAP SE
XETRA:SAP
221.5B EUR 6.1 31.6 19.2 21.7
US
Salesforce Inc
NYSE:CRM
214.1B USD 5.3 29.6 17.2 23.8
US
Applovin Corp
NASDAQ:APP
174.8B USD 31.7 61.8 49.1 53.4
US
Intuit Inc
NASDAQ:INTU
151.6B USD 7.8 36.8 25.5 29.5
US
NCR Corp
LSE:0K45
131.1B USD 53.4 -2 317.8 401.7 1 175.2
US
Adobe Inc
NASDAQ:ADBE
124.8B USD 5.3 17.5 13.1 14.3
US
Synopsys Inc
NASDAQ:SNPS
94.5B USD 13.4 71 66.7 114.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
86.5B USD 16.5 81.3 46.1 52.2
P/S Multiple
Revenue Growth P/S to Growth
KR
N
N Tels Co Ltd
KOSDAQ:069410
Average P/S: 21 286.5
0.8
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
100.8
45%
2.2
DE
SAP SE
XETRA:SAP
6.1
11%
0.6
US
Salesforce Inc
NYSE:CRM
5.3
10%
0.5
US
Applovin Corp
NASDAQ:APP
31.7
29%
1.1
US
Intuit Inc
NASDAQ:INTU
7.8
13%
0.6
US
N
NCR Corp
LSE:0K45
53.4
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
5.3
10%
0.5
US
Synopsys Inc
NASDAQ:SNPS
13.4
20%
0.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.5
14%
1.2
P/E Multiple
Earnings Growth PEG
KR
N
N Tels Co Ltd
KOSDAQ:069410
Average P/E: 77.4
8.7
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
358.6
94%
3.8
DE
SAP SE
XETRA:SAP
31.6
48%
0.7
US
Salesforce Inc
NYSE:CRM
29.6
32%
0.9
US
Applovin Corp
NASDAQ:APP
61.8
61%
1
US
Intuit Inc
NASDAQ:INTU
36.8
31%
1.2
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 317.8
-49%
N/A
US
Adobe Inc
NASDAQ:ADBE
17.5
21%
0.8
US
Synopsys Inc
NASDAQ:SNPS
71
43%
1.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
81.3
34%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
N
N Tels Co Ltd
KOSDAQ:069410
Average EV/EBITDA: 108.5
5.6
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
441.1
137%
3.2
DE
SAP SE
XETRA:SAP
19.2
18%
1.1
US
Salesforce Inc
NYSE:CRM
17.2
24%
0.7
US
Applovin Corp
NASDAQ:APP
49.1
53%
0.9
US
Intuit Inc
NASDAQ:INTU
25.5
27%
0.9
US
N
NCR Corp
LSE:0K45
401.7
16%
25.1
US
Adobe Inc
NASDAQ:ADBE
13.1
16%
0.8
US
Synopsys Inc
NASDAQ:SNPS
66.7
56%
1.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
46.1
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
N
N Tels Co Ltd
KOSDAQ:069410
Average EV/EBIT: 194.6
6.5
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
454.7
141%
3.2
DE
SAP SE
XETRA:SAP
21.7
21%
1
US
Salesforce Inc
NYSE:CRM
23.8
34%
0.7
US
Applovin Corp
NASDAQ:APP
53.4
57%
0.9
US
Intuit Inc
NASDAQ:INTU
29.5
32%
0.9
US
N
NCR Corp
LSE:0K45
1 175.2
70%
16.8
US
Adobe Inc
NASDAQ:ADBE
14.3
17%
0.8
US
Synopsys Inc
NASDAQ:SNPS
114.8
73%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
52.2
30%
1.7