G

GemVax & KAEL Co Ltd
KOSDAQ:082270

Watchlist Manager
GemVax & KAEL Co Ltd
KOSDAQ:082270
Watchlist
Price: 26 600 KRW -5.84% Market Closed
Market Cap: 1.1T KRW

Relative Value

The Relative Value of one GemVax & KAEL Co Ltd stock under the Base Case scenario is hidden KRW. Compared to the current market price of 26 600 KRW, GemVax & KAEL Co Ltd is hidden .

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.

GemVax & KAEL Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
5
Median 3Y
8.2
Median 5Y
9.4
Industry
3.5
vs History
vs Industry
Median 3Y
-19.3
Median 5Y
-18.2
Industry
30.7
vs History
vs Industry
5
Median 3Y
-52.4
Median 5Y
-54.6
Industry
19.7
vs History
28
vs Industry
13
Median 3Y
32.9
Median 5Y
-32
Industry
26
vs History
17
vs Industry
1
Median 3Y
5.9
Median 5Y
5.2
Industry
2.7
vs History
17
vs Industry
4
Median 3Y
7.7
Median 5Y
9.3
Industry
3.8
vs History
17
vs Industry
4
Median 3Y
26.7
Median 5Y
30.4
Industry
12.5
vs History
vs Industry
100
Median 3Y
-72.3
Median 5Y
-24.9
Industry
19.3
vs History
vs Industry
0
Median 3Y
-61.5
Median 5Y
-65.8
Industry
25.9
vs History
vs Industry
5
Median 3Y
-54.3
Median 5Y
-56.3
Industry
19.7
vs History
vs Industry
Median 3Y
-48.9
Median 5Y
-51.7
Industry
25.4
vs History
20
vs Industry
6
Median 3Y
4.8
Median 5Y
4.8
Industry
2.2

Multiples Across Competitors

Competitors Multiples
GemVax & KAEL 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
GemVax & KAEL Co Ltd
KOSDAQ:082270
1.1T KRW 16 -16.7 -66.5 -52.8
NL
ASML Holding NV
AEX:ASML
407.4B EUR 12.7 39.9 30.2 33.3
US
Brooks Automation Inc
LSE:0HQ1
300.3B USD 505.7 -5 385.6 7 587.4 -13 841
US
Lam Research Corp
NASDAQ:LRCX
253.4B USD 12.9 43.6 36.5 38.7
US
Applied Materials Inc
NASDAQ:AMAT
232B USD 8.2 33.2 25.8 27.2
US
KLA Corp
NASDAQ:KLAC
180.3B USD 14.4 42.6 31.5 33.8
JP
Tokyo Electron Ltd
TSE:8035
17.5T JPY 7 32.3 22.5 24.8
JP
Advantest Corp
TSE:6857
15T JPY 15.3 57.3 37.6 40.2
CN
NAURA Technology Group Co Ltd
SZSE:002371
371.9B CNY 10.1 59.1 53.8 53.8
JP
Disco Corp
TSE:6146
6T JPY 14.8 47.8 31.8 34.4
NL
ASM International NV
AEX:ASM
30.9B EUR 9.4 39.4 25.1 31.2
P/E Multiple
Earnings Growth PEG
KR
G
GemVax & KAEL Co Ltd
KOSDAQ:082270
Average P/E: 43.9
Negative Multiple: -16.7
N/A N/A
NL
ASML Holding NV
AEX:ASML
39.9
15%
2.7
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -5 385.6 N/A N/A
US
Lam Research Corp
NASDAQ:LRCX
43.6
15%
2.9
US
Applied Materials Inc
NASDAQ:AMAT
33.2
12%
2.8
US
KLA Corp
NASDAQ:KLAC
42.6
15%
2.8
JP
Tokyo Electron Ltd
TSE:8035
32.3
9%
3.6
JP
Advantest Corp
TSE:6857
57.3
39%
1.5
CN
NAURA Technology Group Co Ltd
SZSE:002371
59.1
30%
2
JP
Disco Corp
TSE:6146
47.8
10%
4.8
NL
ASM International NV
AEX:ASM
39.4
14%
2.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
G
GemVax & KAEL Co Ltd
KOSDAQ:082270
Average EV/EBITDA: 788.2
Negative Multiple: -66.5
N/A N/A
NL
ASML Holding NV
AEX:ASML
30.2
13%
2.3
US
B
Brooks Automation Inc
LSE:0HQ1
7 587.4
46%
164.9
US
Lam Research Corp
NASDAQ:LRCX
36.5
15%
2.4
US
Applied Materials Inc
NASDAQ:AMAT
25.8
8%
3.2
US
KLA Corp
NASDAQ:KLAC
31.5
11%
2.9
JP
Tokyo Electron Ltd
TSE:8035
22.5
8%
2.8
JP
Advantest Corp
TSE:6857
37.6
22%
1.7
CN
NAURA Technology Group Co Ltd
SZSE:002371
53.8
32%
1.7
JP
Disco Corp
TSE:6146
31.8
11%
2.9
NL
ASM International NV
AEX:ASM
25.1
13%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
G
GemVax & KAEL Co Ltd
KOSDAQ:082270
Average EV/EBIT: 35.3
Negative Multiple: -52.8
N/A N/A
NL
ASML Holding NV
AEX:ASML
33.3
14%
2.4
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -13 841 N/A N/A
US
Lam Research Corp
NASDAQ:LRCX
38.7
15%
2.6
US
Applied Materials Inc
NASDAQ:AMAT
27.2
8%
3.4
US
KLA Corp
NASDAQ:KLAC
33.8
12%
2.8
JP
Tokyo Electron Ltd
TSE:8035
24.8
N/A N/A
JP
Advantest Corp
TSE:6857
40.2
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
53.8
28%
1.9
JP
Disco Corp
TSE:6146
34.4
N/A N/A
NL
ASM International NV
AEX:ASM
31.2
14%
2.2