H

Hydro Lithium Inc
KOSDAQ:101670

Watchlist Manager
Hydro Lithium Inc
KOSDAQ:101670
Watchlist
Price: 1 935 KRW 1.36%
Market Cap: 104.8B KRW

Relative Value

The Relative Value of one Hydro Lithium Inc stock under the Base Case scenario is 67.11 KRW. Compared to the current market price of 1 935 KRW, Hydro Lithium Inc is Overvalued by 97%.

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
67.11 KRW
Overvaluation 97%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
25
vs Industry
7
Median 3Y
13
Median 5Y
10.7
Industry
0.7
vs History
vs Industry
Median 3Y
-5.6
Median 5Y
-6.9
Industry
15.5
vs History
vs Industry
62
Median 3Y
-30.3
Median 5Y
-21.6
Industry
8.7
vs History
vs Industry
Median 3Y
-8
Median 5Y
-7.9
Industry
14.7
vs History
46
vs Industry
56
Median 3Y
2.7
Median 5Y
1.8
Industry
1.2
vs History
25
vs Industry
8
Median 3Y
13.6
Median 5Y
11.2
Industry
0.9
vs History
vs Industry
5
Median 3Y
77
Median 5Y
16.4
Industry
4.4
vs History
vs Industry
Median 3Y
-11.2
Median 5Y
-6.7
Industry
9.2
vs History
vs Industry
Median 3Y
-8.7
Median 5Y
-7.4
Industry
12.2
vs History
vs Industry
60
Median 3Y
-30.9
Median 5Y
-17.5
Industry
9.8
vs History
vs Industry
44
Median 3Y
-9
Median 5Y
-7.3
Industry
11.4
vs History
47
vs Industry
47
Median 3Y
2.2
Median 5Y
1.6
Industry
0.9

Multiples Across Competitors

Competitors Multiples
Hydro Lithium 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
Hydro Lithium Inc
KOSDAQ:101670
101.4B KRW 17.7 -2.3 -11.4 -8.6
JP
Itochu Corp
TSE:8001
15.4T JPY 1 16.3 15.7 25.8
JP
Mitsubishi Corp
TSE:8058
13.8T JPY 0.8 17.2 21.3 47.4
JP
Mitsui & Co Ltd
TSE:8031
13.3T JPY 0.9 16.4 21.4 37.3
US
United Rentals Inc
NYSE:URI
53.9B USD 3.4 21.3 9.3 16.5
US
WW Grainger Inc
XMUN:GWW
41.4B EUR 2.7 28 18.3 20.2
US
W W Grainger Inc
NYSE:GWW
47.8B USD 2.7 27.6 18.1 19.9
US
Fastenal Co
NASDAQ:FAST
46.4B USD 5.8 37.8 25.8 28.6
JP
Marubeni Corp
TSE:8002
7.2T JPY 0.9 13.9 14.7 22.6
US
Ferguson Enterprises Inc
NYSE:FERG
44.1B USD 1.4 22.5 15.4 17.6
JP
Sumitomo Corp
TSE:8053
6.5T JPY 0.9 10.7 14 22.2
P/E Multiple
Earnings Growth PEG
KR
H
Hydro Lithium Inc
KOSDAQ:101670
Average P/E: 21.2
Negative Multiple: -2.3
N/A N/A
JP
Itochu Corp
TSE:8001
16.3
9%
1.8
JP
Mitsubishi Corp
TSE:8058
17.2
3%
5.7
JP
Mitsui & Co Ltd
TSE:8031
16.4
2%
8.2
US
United Rentals Inc
NYSE:URI
21.3
10%
2.1
US
W
WW Grainger Inc
XMUN:GWW
28
8%
3.5
US
W W Grainger Inc
NYSE:GWW
27.6
7%
3.9
US
Fastenal Co
NASDAQ:FAST
37.8
11%
3.4
JP
Marubeni Corp
TSE:8002
13.9
7%
2
US
Ferguson Enterprises Inc
NYSE:FERG
22.5
12%
1.9
JP
Sumitomo Corp
TSE:8053
10.7
6%
1.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
H
Hydro Lithium Inc
KOSDAQ:101670
Average EV/EBITDA: 17.4
Negative Multiple: -11.4
N/A N/A
JP
Itochu Corp
TSE:8001
15.7
5%
3.1
JP
Mitsubishi Corp
TSE:8058
21.3
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
21.4
4%
5.4
US
United Rentals Inc
NYSE:URI
9.3
7%
1.3
US
W
WW Grainger Inc
XMUN:GWW
18.3
6%
3.1
US
W W Grainger Inc
NYSE:GWW
18.1
6%
3
US
Fastenal Co
NASDAQ:FAST
25.8
10%
2.6
JP
Marubeni Corp
TSE:8002
14.7
0%
N/A
US
Ferguson Enterprises Inc
NYSE:FERG
15.4
8%
1.9
JP
Sumitomo Corp
TSE:8053
14
8%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
H
Hydro Lithium Inc
KOSDAQ:101670
Average EV/EBIT: 25.8
Negative Multiple: -8.6
N/A N/A
JP
Itochu Corp
TSE:8001
25.8
N/A N/A
JP
Mitsubishi Corp
TSE:8058
47.4
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
37.3
N/A N/A
US
United Rentals Inc
NYSE:URI
16.5
6%
2.7
US
W
WW Grainger Inc
XMUN:GWW
20.2
6%
3.4
US
W W Grainger Inc
NYSE:GWW
19.9
6%
3.3
US
Fastenal Co
NASDAQ:FAST
28.6
11%
2.6
JP
Marubeni Corp
TSE:8002
22.6
N/A N/A
US
Ferguson Enterprises Inc
NYSE:FERG
17.6
10%
1.8
JP
Sumitomo Corp
TSE:8053
22.2
N/A N/A