N

N Tels Co Ltd
KOSDAQ:069410

Watchlist Manager
N Tels Co Ltd
KOSDAQ:069410
Watchlist
Price: 5 240 KRW 3.15% Market Closed
Market Cap: 53.7B KRW

Relative Value

The Relative Value of one N Tels Co Ltd stock under the Base Case scenario is 3 190.62 KRW. Compared to the current market price of 5 240 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
3 190.62 KRW
Overvaluation 39%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
76
vs Industry
72
Median 3Y
0.9
Median 5Y
1
Industry
2.4
vs History
53
vs Industry
Median 3Y
-25.2
Median 5Y
10.2
Industry
22.3
vs History
42
vs Industry
50
Median 3Y
8.5
Median 5Y
8.2
Industry
16.1
vs History
46
vs Industry
41
Median 3Y
8.9
Median 5Y
8.6
Industry
20.7
vs History
66
vs Industry
77
Median 3Y
0.9
Median 5Y
1
Industry
2.9
vs History
41
vs Industry
88
Median 3Y
0.4
Median 5Y
0.5
Industry
2.4
vs History
38
vs Industry
84
Median 3Y
1.5
Median 5Y
1.8
Industry
4.9
vs History
53
vs Industry
Median 3Y
-3.5
Median 5Y
6.8
Industry
12.2
vs History
46
vs Industry
Median 3Y
-5
Median 5Y
6.9
Industry
15.9
vs History
28
vs Industry
57
Median 3Y
4.5
Median 5Y
3.9
Industry
14.7
vs History
28
vs Industry
48
Median 3Y
5.3
Median 5Y
4.8
Industry
17.3
vs History
61
vs Industry
82
Median 3Y
0.8
Median 5Y
0.9
Industry
2.4

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
51.6B KRW 0.8 10.2 6.2 7.3
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
398.2B USD 102.2 363.6 447.3 461.1
DE
SAP SE
XETRA:SAP
235.6B EUR 6.5 33.3 20.4 23.1
US
Salesforce Inc
NYSE:CRM
238.9B USD 5.9 33.1 19.2 26.6
US
Applovin Corp
NASDAQ:APP
209.3B USD 37.9 74 58.7 63.8
US
Intuit Inc
NASDAQ:INTU
175.3B USD 9 42.6 29.5 34.1
US
Adobe Inc
NASDAQ:ADBE
139.5B USD 5.9 19.6 14.6 16
US
NCR Corp
LSE:0K45
130.3B USD 49.2 -2 135.5 370.3 1 083.3
US
Synopsys Inc
NASDAQ:SNPS
89.1B USD 13.8 44.6 70.5 91.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
84.6B USD 16.2 79.7 45.2 51.2
P/S Multiple
Revenue Growth P/S to Growth
KR
N
N Tels Co Ltd
KOSDAQ:069410
Average P/S: 21 287.1
0.8
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
102.2
46%
2.2
DE
SAP SE
XETRA:SAP
6.5
11%
0.6
US
Salesforce Inc
NYSE:CRM
5.9
10%
0.6
US
Applovin Corp
NASDAQ:APP
37.9
29%
1.3
US
Intuit Inc
NASDAQ:INTU
9
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
5.9
10%
0.6
US
N
NCR Corp
LSE:0K45
49.2
-8%
N/A
US
Synopsys Inc
NASDAQ:SNPS
13.8
21%
0.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.2
14%
1.2
P/E Multiple
Earnings Growth PEG
KR
N
N Tels Co Ltd
KOSDAQ:069410
Average P/E: 77.8
10.2
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
363.6
94%
3.9
DE
SAP SE
XETRA:SAP
33.3
48%
0.7
US
Salesforce Inc
NYSE:CRM
33.1
32%
1
US
Applovin Corp
NASDAQ:APP
74
61%
1.2
US
Intuit Inc
NASDAQ:INTU
42.6
31%
1.4
US
Adobe Inc
NASDAQ:ADBE
19.6
21%
0.9
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 135.5
-49%
N/A
US
Synopsys Inc
NASDAQ:SNPS
44.6
13%
3.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
79.7
34%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
N
N Tels Co Ltd
KOSDAQ:069410
Average EV/EBITDA: 108.2
6.2
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
447.3
137%
3.3
DE
SAP SE
XETRA:SAP
20.4
18%
1.1
US
Salesforce Inc
NYSE:CRM
19.2
24%
0.8
US
Applovin Corp
NASDAQ:APP
58.7
53%
1.1
US
Intuit Inc
NASDAQ:INTU
29.5
27%
1.1
US
Adobe Inc
NASDAQ:ADBE
14.6
16%
0.9
US
N
NCR Corp
LSE:0K45
370.3
16%
23.1
US
Synopsys Inc
NASDAQ:SNPS
70.5
50%
1.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
45.2
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
N
N Tels Co Ltd
KOSDAQ:069410
Average EV/EBIT: 185.8
7.3
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
461.1
141%
3.3
DE
SAP SE
XETRA:SAP
23.1
21%
1.1
US
Salesforce Inc
NYSE:CRM
26.6
34%
0.8
US
Applovin Corp
NASDAQ:APP
63.8
57%
1.1
US
Intuit Inc
NASDAQ:INTU
34.1
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
16
17%
0.9
US
N
NCR Corp
LSE:0K45
1 083.3
70%
15.5
US
Synopsys Inc
NASDAQ:SNPS
91.3
50%
1.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
51.2
30%
1.7