K

Kinx Inc
KOSDAQ:093320

Watchlist Manager
Kinx Inc
KOSDAQ:093320
Watchlist
Price: 113 800 KRW 4.98% Market Closed
Market Cap: 555.3B KRW

Relative Value

The Relative Value of one Kinx Inc stock under the Base Case scenario is hidden KRW. Compared to the current market price of 113 800 KRW, Kinx Inc 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.

Kinx Inc Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
26
vs Industry
21
Median 3Y
2.9
Median 5Y
2.9
Industry
1.5
Forward
3.2
vs History
1
vs Industry
24
Median 3Y
19.5
Median 5Y
18.6
Industry
16.9
Forward
30
vs History
1
vs Industry
16
Median 3Y
12.2
Median 5Y
11.6
Industry
6.6
vs History
vs Industry
2
Median 3Y
-5.8
Median 5Y
22.9
Industry
15.3
vs History
20
vs Industry
40
Median 3Y
2.2
Median 5Y
2.1
Industry
2.1
vs History
12
vs Industry
29
Median 3Y
2.7
Median 5Y
2.6
Industry
2.1
Forward
3.4
vs History
1
vs Industry
19
Median 3Y
8
Median 5Y
7.6
Industry
4.1
vs History
3
vs Industry
31
Median 3Y
8.7
Median 5Y
8.3
Industry
8.3
Forward
11.4
vs History
1
vs Industry
28
Median 3Y
14.5
Median 5Y
13.7
Industry
13.1
Forward
24
vs History
1
vs Industry
19
Median 3Y
10.1
Median 5Y
9.3
Industry
8.7
vs History
vs Industry
21
Median 3Y
-4.9
Median 5Y
7.8
Industry
16
vs History
58
vs Industry
35
Median 3Y
1.9
Median 5Y
2.1
Industry
1.2

Multiples Across Competitors

Competitors Multiples
Kinx Inc 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
Kinx Inc
KOSDAQ:093320
524.3B KRW 3.5 34.4 12.1 24.7
US
AST SpaceMobile Inc
NASDAQ:ASTS
35.3B USD 1 904.7 -116.2 -144.2 -122
US
EchoStar Corp
NASDAQ:SATS
34.5B USD 2.3 -2.7 40.1 -99.9
US
Lumen Technologies Inc
NYSE:LUMN
8.1B USD 0.6 -4.9 7.8 137
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
127.7T IDR 79.8 108.9 453 453
US
Globalstar Inc
AMEX:GSAT
7.6B USD 29.2 -155.1 77.5 766.9
UK
Liberty Global PLC
NASDAQ:LBTYA
3.6B USD 1 -1.8 63.4 -102.3
BM
Liberty Global Ltd
F:3O41
3B EUR 1 -1.8 62.7 -101.5
MY
TIME dotCom Bhd
KLSE:TIMECOM
10.4B MYR 5.9 23.8 18 18.1
JP
U-Next Holdings Co Ltd
OTC:USNNF
2.5B USD 1 21.6 5.8 7
NZ
Chorus Ltd
NZX:CNU
4.1B NZD 4 1 026.1 33.4 33.4
P/E Multiple
Earnings Growth PEG
KR
K
Kinx Inc
KOSDAQ:093320
Average P/E: 243
34.4
19%
1.8
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -116.2 N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -2.7 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -4.9 N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
108.9
N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
Negative Multiple: -155.1 N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -1.8 N/A N/A
BM
Liberty Global Ltd
F:3O41
Negative Multiple: -1.8 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
23.8
13%
1.8
JP
U-Next Holdings Co Ltd
OTC:USNNF
21.6
10%
2.2
NZ
Chorus Ltd
NZX:CNU
1 026.1
199%
5.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
K
Kinx Inc
KOSDAQ:093320
Average EV/EBITDA: 77.4
12.1
15%
0.8
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -144.2 N/A N/A
US
EchoStar Corp
NASDAQ:SATS
40.1
7%
5.7
US
Lumen Technologies Inc
NYSE:LUMN
7.8
1%
7.8
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
453
N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
77.5
29%
2.7
UK
Liberty Global PLC
NASDAQ:LBTYA
63.4
10%
6.3
BM
Liberty Global Ltd
F:3O41
62.7
10%
6.3
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
18
21%
0.9
JP
U-Next Holdings Co Ltd
OTC:USNNF
5.8
-9%
N/A
NZ
Chorus Ltd
NZX:CNU
33.4
52%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
K
Kinx Inc
KOSDAQ:093320
Average EV/EBIT: 205.7
24.7
20%
1.2
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -122 N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -99.9 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
137
11%
12.5
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
453
N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
766.9
N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -102.3 N/A N/A
BM
Liberty Global Ltd
F:3O41
Negative Multiple: -101.5 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
18.1
9%
2
JP
U-Next Holdings Co Ltd
OTC:USNNF
7
N/A N/A
NZ
Chorus Ltd
NZX:CNU
33.4
19%
1.8