N

NHN Bugs Corp
KOSDAQ:104200

Watchlist Manager
NHN Bugs Corp
KOSDAQ:104200
Watchlist
Price: 4 520 KRW 3.08% Market Closed
Market Cap: ₩59.7B

Multiples-Based Value

The Multiples-Based Value of one NHN Bugs Corp stock under the Base Case scenario is 3 610.16 KRW. Compared to the current market price of 4 520 KRW, NHN Bugs Corp is Overvalued by 20%.

Multiples-Based 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.

Multiples-Based Value
3 610.16 KRW
Overvaluation 20%
Multiples-Based Value
Price ₩4 520
N
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
NHN Bugs Corp 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
NHN Bugs Corp
KOSDAQ:104200
61.1B KRW 1.3 -5 16.9 -1 253.9
US
Netflix Inc
NASDAQ:NFLX
454.8B USD 10.1 41.6 15.3 34.6
US
Walt Disney Co
NYSE:DIS
185.8B USD 1.9 15.2 11.3 15.8
LU
Spotify Technology SA
NYSE:SPOT
109.3B USD 5.5 42.4 37 38.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
67.5B USD 1.8 93.1 5.1 73
NL
Universal Music Group NV
AEX:UMG
37B EUR 3 24.5 16.3 20
US
TKO Group Holdings Inc
NYSE:TKO
37.4B USD 8.6 163.7 26.5 39.8
US
Live Nation Entertainment Inc
NYSE:LYV
36.7B USD 1.5 -682.2 20.3 30.8
FR
Bollore SE
PAR:BOL
13.9B EUR 4.8 40.2 -43.2 -43.2
US
Roku Inc
NASDAQ:ROKU
16.2B USD 3.5 186.3 212.7 -5 511.1
CN
Tencent Music Entertainment Group
NYSE:TME
15.2B USD 3.3 9.7 9.2 9.2
P/E Multiple
Earnings Growth PEG
KR
N
NHN Bugs Corp
KOSDAQ:104200
Average P/E: 68.5
Negative Multiple: -5
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
41.6
21%
2
US
Walt Disney Co
NYSE:DIS
15.2
6%
2.5
LU
Spotify Technology SA
NYSE:SPOT
42.4
22%
1.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
93.1
N/A N/A
NL
Universal Music Group NV
AEX:UMG
24.5
16%
1.5
US
TKO Group Holdings Inc
NYSE:TKO
163.7
90%
1.8
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -682.2 N/A N/A
FR
Bollore SE
PAR:BOL
40.2
-1%
N/A
US
Roku Inc
NASDAQ:ROKU
186.3
94%
2
CN
Tencent Music Entertainment Group
NYSE:TME
9.7
4%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
N
NHN Bugs Corp
KOSDAQ:104200
Average EV/EBITDA: 37
16.9
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
15.3
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.3
11%
1
LU
Spotify Technology SA
NYSE:SPOT
37
30%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-23%
N/A
NL
Universal Music Group NV
AEX:UMG
16.3
14%
1.2
US
TKO Group Holdings Inc
NYSE:TKO
26.5
22%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
20.3
21%
1
FR
Bollore SE
PAR:BOL
Negative Multiple: -43.2 N/A N/A
US
Roku Inc
NASDAQ:ROKU
212.7
147%
1.4
CN
Tencent Music Entertainment Group
NYSE:TME
9.2
16%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
N
NHN Bugs Corp
KOSDAQ:104200
Average EV/EBIT: 32.7
Negative Multiple: -1 253.9
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
34.6
20%
1.7
US
Walt Disney Co
NYSE:DIS
15.8
16%
1
LU
Spotify Technology SA
NYSE:SPOT
38.7
30%
1.3
US
Warner Bros Discovery Inc
NASDAQ:WBD
73
11%
6.6
NL
Universal Music Group NV
AEX:UMG
20
14%
1.4
US
TKO Group Holdings Inc
NYSE:TKO
39.8
28%
1.4
US
Live Nation Entertainment Inc
NYSE:LYV
30.8
23%
1.3
FR
Bollore SE
PAR:BOL
Negative Multiple: -43.2 N/A N/A
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -5 511.1 N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
9.2
14%
0.7
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