G

GemVax & KAEL Co Ltd
KOSDAQ:082270

Watchlist Manager
GemVax & KAEL Co Ltd
KOSDAQ:082270
Watchlist
Price: 25 400 KRW 0.79% 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 25 400 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
22
vs Industry
5
Median 3Y
8.2
Median 5Y
9.4
Industry
3.5
vs History
vs Industry
Median 3Y
-20.4
Median 5Y
-17.8
Industry
30.7
vs History
vs Industry
5
Median 3Y
-54.8
Median 5Y
-73.7
Industry
19.7
vs History
28
vs Industry
13
Median 3Y
32.9
Median 5Y
-32
Industry
26
vs History
19
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
20
vs Industry
4
Median 3Y
26.7
Median 5Y
30.4
Industry
12.5
vs History
vs Industry
100
Median 3Y
-74.9
Median 5Y
-24.9
Industry
19.3
vs History
vs Industry
0
Median 3Y
-65.8
Median 5Y
-80.8
Industry
25.9
vs History
vs Industry
5
Median 3Y
-56.5
Median 5Y
-74.9
Industry
19.7
vs History
vs Industry
Median 3Y
-50.2
Median 5Y
-55.5
Industry
25.4
vs History
26
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 14.5 -17.9 -146.2 -92.2
NL
ASML Holding NV
AEX:ASML
419.6B EUR 13 41.1 31.1 34.3
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
272.3B USD 13.9 46.9 39.3 41.7
US
Applied Materials Inc
NASDAQ:AMAT
233.4B USD 8.2 33.4 26 27.3
US
KLA Corp
NASDAQ:KLAC
183.1B USD 14.6 43.2 32 34.3
JP
Tokyo Electron Ltd
TSE:8035
17.4T JPY 7 32.1 22.3 24.6
JP
Advantest Corp
TSE:6857
14.7T JPY 15.1 56.3 37 39.5
CN
NAURA Technology Group Co Ltd
SZSE:002371
359B CNY 9.8 57.1 52 52
JP
Disco Corp
TSE:6146
6T JPY 14.6 47.2 31.4 33.9
NL
ASM International NV
AEX:ASM
30.5B EUR 9.3 39 24.8 30.8
P/E Multiple
Earnings Growth PEG
KR
G
GemVax & KAEL Co Ltd
KOSDAQ:082270
Average P/E: 44
Negative Multiple: -17.9
N/A N/A
NL
ASML Holding NV
AEX:ASML
41.1
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
46.9
15%
3.1
US
Applied Materials Inc
NASDAQ:AMAT
33.4
12%
2.8
US
KLA Corp
NASDAQ:KLAC
43.2
15%
2.9
JP
Tokyo Electron Ltd
TSE:8035
32.1
9%
3.6
JP
Advantest Corp
TSE:6857
56.3
39%
1.4
CN
NAURA Technology Group Co Ltd
SZSE:002371
57.1
30%
1.9
JP
Disco Corp
TSE:6146
47.2
10%
4.7
NL
ASM International NV
AEX:ASM
39
14%
2.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
G
GemVax & KAEL Co Ltd
KOSDAQ:082270
Average EV/EBITDA: 788.3
Negative Multiple: -146.2
N/A N/A
NL
ASML Holding NV
AEX:ASML
31.1
13%
2.4
US
B
Brooks Automation Inc
LSE:0HQ1
7 587.4
46%
164.9
US
Lam Research Corp
NASDAQ:LRCX
39.3
15%
2.6
US
Applied Materials Inc
NASDAQ:AMAT
26
8%
3.2
US
KLA Corp
NASDAQ:KLAC
32
11%
2.9
JP
Tokyo Electron Ltd
TSE:8035
22.3
8%
2.8
JP
Advantest Corp
TSE:6857
37
22%
1.7
CN
NAURA Technology Group Co Ltd
SZSE:002371
52
32%
1.6
JP
Disco Corp
TSE:6146
31.4
11%
2.9
NL
ASM International NV
AEX:ASM
24.8
13%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
G
GemVax & KAEL Co Ltd
KOSDAQ:082270
Average EV/EBIT: 35.4
Negative Multiple: -92.2
N/A N/A
NL
ASML Holding NV
AEX:ASML
34.3
14%
2.4
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -13 841 N/A N/A
US
Lam Research Corp
NASDAQ:LRCX
41.7
15%
2.8
US
Applied Materials Inc
NASDAQ:AMAT
27.3
8%
3.4
US
KLA Corp
NASDAQ:KLAC
34.3
12%
2.9
JP
Tokyo Electron Ltd
TSE:8035
24.6
N/A N/A
JP
Advantest Corp
TSE:6857
39.5
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
52
28%
1.9
JP
Disco Corp
TSE:6146
33.9
N/A N/A
NL
ASM International NV
AEX:ASM
30.8
14%
2.2