C

CSA Cosmic Co Ltd
KOSDAQ:083660

Watchlist Manager
CSA Cosmic Co Ltd
KOSDAQ:083660
Watchlist
Price: 283 KRW 2.17% Market Closed
Market Cap: ₩17.8B

Relative Value

The Relative Value of one CSA Cosmic Co Ltd stock under the Base Case scenario is 568.6 KRW. Compared to the current market price of 283 KRW, CSA Cosmic Co Ltd is Undervalued by 50%.

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
568.6 KRW
Undervaluation 50%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
CSA Cosmic 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
CSA Cosmic Co Ltd
KOSDAQ:083660
16.8B KRW 0.5 -2.4 -1.6 -1.3
FR
L'Oreal SA
PAR:OR
191.7B EUR 4.3 31.2 18.9 23
UK
Unilever PLC
LSE:ULVR
105.4B GBP 2.4 12.7 12.4 14
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5T INR 7.7 34.3 32.9 36.4
UK
HALEON PLC
LSE:HLN
32.8B GBP 3 19.5 13.8 15.8
US
Estee Lauder Companies Inc
NYSE:EL
33.1B USD 2.3 -186 16.8 26.6
DE
Beiersdorf AG
XETRA:BEI
17.6B EUR 1.7 18.2 8.6 10.7
JP
Kao Corp
TSE:4452
2.9T JPY 1.7 23.7 10.9 16.6
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.1T INR 7.1 58.9 35.5 38.8
IN
Dabur India Ltd
NSE:DABUR
820.5B INR 6.3 44.4 32.3 39.8
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
P/E Multiple
Earnings Growth PEG
KR
C
CSA Cosmic Co Ltd
KOSDAQ:083660
Average P/E: 30.4
Negative Multiple: -2.4
N/A N/A
FR
L'Oreal SA
PAR:OR
31.2
13%
2.4
UK
Unilever PLC
LSE:ULVR
12.7
-6%
N/A
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
34.3
7%
4.9
UK
HALEON PLC
LSE:HLN
19.5
11%
1.8
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -186 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
18.2
10%
1.8
JP
Kao Corp
TSE:4452
23.7
10%
2.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
58.9
18%
3.3
IN
Dabur India Ltd
NSE:DABUR
44.4
11%
4
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
C
CSA Cosmic Co Ltd
KOSDAQ:083660
Average EV/EBITDA: 20.2
Negative Multiple: -1.6
N/A N/A
FR
L'Oreal SA
PAR:OR
18.9
8%
2.4
UK
Unilever PLC
LSE:ULVR
12.4
4%
3.1
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
32.9
7%
4.7
UK
HALEON PLC
LSE:HLN
13.8
7%
2
US
Estee Lauder Companies Inc
NYSE:EL
16.8
16%
1.1
DE
Beiersdorf AG
XETRA:BEI
8.6
6%
1.4
JP
Kao Corp
TSE:4452
10.9
8%
1.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
35.5
12%
3
IN
Dabur India Ltd
NSE:DABUR
32.3
11%
2.9
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
C
CSA Cosmic Co Ltd
KOSDAQ:083660
Average EV/EBIT: 24.6
Negative Multiple: -1.3
N/A N/A
FR
L'Oreal SA
PAR:OR
23
9%
2.6
UK
Unilever PLC
LSE:ULVR
14
4%
3.5
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.4
8%
4.6
UK
HALEON PLC
LSE:HLN
15.8
8%
2
US
Estee Lauder Companies Inc
NYSE:EL
26.6
26%
1
DE
Beiersdorf AG
XETRA:BEI
10.7
7%
1.5
JP
Kao Corp
TSE:4452
16.6
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
38.8
13%
3
IN
Dabur India Ltd
NSE:DABUR
39.8
11%
3.6
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett