B

BrainzCompany Co Ltd
KOSDAQ:099390

Watchlist Manager
BrainzCompany Co Ltd
KOSDAQ:099390
Watchlist
Price: 4 440 KRW 1.83% Market Closed
Market Cap: ₩36.5B

Relative Value

The Relative Value of one BrainzCompany Co Ltd stock under the Base Case scenario is 4 333 KRW. Compared to the current market price of 4 440 KRW, BrainzCompany Co Ltd is Overvalued by 2%.

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
4 333 KRW
Overvaluation 2%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
BrainzCompany 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
BrainzCompany Co Ltd
KOSDAQ:099390
33.8B KRW 1.4 7.1 0.2 0.3
US
Microsoft Corp
NASDAQ:MSFT
2.9T USD 9.5 24.4 16.2 20.5
US
Oracle Corp
NYSE:ORCL
443B USD 6.9 27.3 18.6 25.9
US
Palo Alto Networks Inc
NASDAQ:PANW
140B USD 12.1 93.4 76.5 95.4
US
ServiceNow Inc
NYSE:NOW
120.1B USD 9 68.3 44.6 62.6
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
109.1B USD 22.6 -669.2 3 165.8 -419.6
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.9 22.1 37.2
US
Fortinet Inc
NASDAQ:FTNT
62.6B USD 9.2 33.7 26.5 28.5
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 123.2 491.7 212.5 274.8
CN
Knowledge Atlas Technology JSC Ltd
HKEX:2513
277.1B HKD 0 0 0 0
US
Zscaler Inc
NASDAQ:ZS
25.4B USD 8.4 -370.6 1 204 -172.5
P/E Multiple
Earnings Growth PEG
KR
B
BrainzCompany Co Ltd
KOSDAQ:099390
Average P/E: 99.2
7.1
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
24.4
18%
1.4
US
Oracle Corp
NYSE:ORCL
27.3
36%
0.8
US
Palo Alto Networks Inc
NASDAQ:PANW
93.4
43%
2.2
US
ServiceNow Inc
NYSE:NOW
68.3
54%
1.3
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -669.2 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.9
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
33.7
15%
2.2
US
Xperi Holding Corp
LSE:0M2A
491.7
N/A N/A
CN
K
Knowledge Atlas Technology JSC Ltd
HKEX:2513
Not Available N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -370.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
B
BrainzCompany Co Ltd
KOSDAQ:099390
Average EV/EBITDA: 478.7
0.2
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
16.2
19%
0.9
US
Oracle Corp
NYSE:ORCL
18.6
44%
0.4
US
Palo Alto Networks Inc
NASDAQ:PANW
76.5
49%
1.6
US
ServiceNow Inc
NYSE:NOW
44.6
47%
0.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
3 165.8
N/A N/A
US
V
VMware Inc
XETRA:BZF1
22.1
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
26.5
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
212.5
N/A N/A
CN
K
Knowledge Atlas Technology JSC Ltd
HKEX:2513
Not Available N/A N/A
US
Zscaler Inc
NASDAQ:ZS
1 204
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
B
BrainzCompany Co Ltd
KOSDAQ:099390
Average EV/EBIT: 68.1
0.3
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
20.5
17%
1.2
US
Oracle Corp
NYSE:ORCL
25.9
38%
0.7
US
Palo Alto Networks Inc
NASDAQ:PANW
95.4
57%
1.7
US
ServiceNow Inc
NYSE:NOW
62.6
61%
1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -419.6 N/A N/A
US
V
VMware Inc
XETRA:BZF1
37.2
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
28.5
16%
1.8
US
Xperi Holding Corp
LSE:0M2A
274.8
N/A N/A
CN
K
Knowledge Atlas Technology JSC Ltd
HKEX:2513
Not Available N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -172.5 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