G

GemVax & KAEL Co Ltd
KOSDAQ:082270

Watchlist Manager
GemVax & KAEL Co Ltd
KOSDAQ:082270
Watchlist
Price: 36 150 KRW Market Closed
Market Cap: 1.5T KRW
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one GemVax & KAEL Co Ltd stock under the Base Case scenario is 4 695.09 KRW. Compared to the current market price of 36 150 KRW, GemVax & KAEL Co Ltd is Overvalued by 87%.

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
4 695.09 KRW
Overvaluation 87%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

22.9
P/S
P/S
Price to Sales
22.9
vs History
1
vs Industry
5
Median 3Y
7.5
Median 5Y
9.4
Industry
2.8
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-17.8
Median 5Y
-14.5
Industry
23.1
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
5
Median 3Y
-50.6
Median 5Y
-25.6
Industry
15.6
More Details
44.1
P/FCFE
P/FCFE
Price to FCFE
44.1
vs History
15
vs Industry
13
Median 3Y
-32
Median 5Y
-49.5
Industry
21.2
More Details
49.5
P/B
P/B
Price to Book Value
49.5
vs History
1
vs Industry
1
Median 3Y
4.4
Median 5Y
5.2
Industry
2
More Details
23.7
EV/S
EV/S
Enterprise Value to Sales
23.7
vs History
1
vs Industry
4
Median 3Y
7.2
Median 5Y
9.3
Industry
2.8
More Details
75.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
75.5
vs History
1
vs Industry
4
Median 3Y
24.6
Median 5Y
30.4
Industry
9.2
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
100
Median 3Y
-23.5
Median 5Y
-23.5
Industry
14.2
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
0
Median 3Y
-63
Median 5Y
-73.4
Industry
19.1
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
5
Median 3Y
-52.4
Median 5Y
-27
Industry
14.4
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-46.7
Median 5Y
-48.9
Industry
19.1
More Details
10.3
EV/IC
EV/IC
Enterprise Value to IC
10.3
vs History
1
vs Industry
6
Median 3Y
4.3
Median 5Y
4.8
Industry
1.9
More Details

Multiples Across Competitors

Competitors Multiples
GemVax & KAEL Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
GemVax & KAEL Co Ltd
KOSDAQ:082270
1.4T KRW 22.9 -16.4 -43.8 -38.8
NL
ASML Holding NV
AEX:ASML
248B EUR 8.8 32.7 24.1 26.5
US
Brooks Automation Inc
LSE:0HQ1
230.7B USD 355.2 -1 425.9 8 016.6 -3 951.6
US
Applied Materials Inc
NASDAQ:AMAT
128B USD 4.6 20.2 14.9 15.6
US
Lam Research Corp
NASDAQ:LRCX
97.3B USD 5.7 20.9 16.9 18.1
US
KLA Corp
NASDAQ:KLAC
93.9B USD 8.6 29.2 20.3 22.2
JP
Tokyo Electron Ltd
TSE:8035
10.3T JPY 4.4 19.5 13.9 15.2
JP
Advantest Corp
TSE:6857
4.8T JPY 6.2 30.1 18 20.1
CN
NAURA Technology Group Co Ltd
SZSE:002371
239.5B CNY 7.4 39.4 32.9 32.9
NL
ASM International NV
AEX:ASM
22B EUR 7.5 32.1 21.2 26.3
JP
Disco Corp
TSE:6146
3.3T JPY 8.4 26.7 17.2 18.5
P/E Multiple
Earnings Growth PEG
KR
G
GemVax & KAEL Co Ltd
KOSDAQ:082270
Average P/E: 27.9
Negative Multiple: -16.4 		N/A N/A
NL
ASML Holding NV
AEX:ASML
32.7
21%
1.6
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -1 425.9 N/A N/A
US
Applied Materials Inc
NASDAQ:AMAT
20.2
8%
2.5
US
Lam Research Corp
NASDAQ:LRCX
20.9
16%
1.3
US
KLA Corp
NASDAQ:KLAC
29.2
22%
1.3
JP
Tokyo Electron Ltd
TSE:8035
19.5
23%
0.8
JP
Advantest Corp
TSE:6857
30.1
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
39.4
29%
1.4
NL
ASM International NV
AEX:ASM
32.1
22%
1.5
JP
Disco Corp
TSE:6146
26.7
8%
3.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
G
GemVax & KAEL Co Ltd
KOSDAQ:082270
Average EV/EBITDA: 819.6
Negative Multiple: -43.8 		N/A N/A
NL
ASML Holding NV
AEX:ASML
24.1
19%
1.3
US
B
Brooks Automation Inc
LSE:0HQ1
8 016.6
78%
102.8
US
Applied Materials Inc
NASDAQ:AMAT
14.9
9%
1.7
US
Lam Research Corp
NASDAQ:LRCX
16.9
16%
1.1
US
KLA Corp
NASDAQ:KLAC
20.3
14%
1.4
JP
Tokyo Electron Ltd
TSE:8035
13.9
23%
0.6
JP
Advantest Corp
TSE:6857
18
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
32.9
32%
1
NL
ASM International NV
AEX:ASM
21.2
21%
1
JP
Disco Corp
TSE:6146
17.2
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
G
GemVax & KAEL Co Ltd
KOSDAQ:082270
Average EV/EBIT: 21.7
Negative Multiple: -38.8 		N/A N/A
NL
ASML Holding NV
AEX:ASML
26.5
18%
1.5
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -3 951.6 N/A N/A
US
Applied Materials Inc
NASDAQ:AMAT
15.6
9%
1.7
US
Lam Research Corp
NASDAQ:LRCX
18.1
16%
1.1
US
KLA Corp
NASDAQ:KLAC
22.2
15%
1.5
JP
Tokyo Electron Ltd
TSE:8035
15.2
N/A N/A
JP
Advantest Corp
TSE:6857
20.1
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
32.9
27%
1.2
NL
ASM International NV
AEX:ASM
26.3
20%
1.3
JP
Disco Corp
TSE:6146
18.5
N/A N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 253,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.