W

Woori Net Co Ltd
KOSDAQ:115440

Watchlist Manager
Woori Net Co Ltd
KOSDAQ:115440
Watchlist
Price: 7 670 KRW -1.41% Market Closed
Market Cap: ₩82.8B

Relative Value

The Relative Value of one Woori Net Co Ltd stock under the Base Case scenario is 7 681.81 KRW. Compared to the current market price of 7 670 KRW, Woori Net Co Ltd is Fairly Valued.

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
7 681.81 KRW
Fairly Valued
Relative Value
Price
W
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Woori Net 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
Woori Net Co Ltd
KOSDAQ:115440
79.3B KRW 0.9 13.8 9.3 15.9
JP
Nakayo Inc
TSE:6715
111.4T JPY 6 383.2 7 956 708 364 019 -1 113 898.2
US
Cisco Systems Inc
NASDAQ:CSCO
295.2B USD 5.1 28.4 19.1 23
US
Arista Networks Inc
NYSE:ANET
172.6B USD 20.2 50.9 43.6 44.4
CN
Zhongji Innolight Co Ltd
SZSE:300308
650B CNY 20.6 75.9 64.4 64.4
US
Motorola Solutions Inc
NYSE:MSI
66.6B USD 5.9 31.4 23.5 26.5
FI
Nokia Oyj
OMXH:NOKIA
30.8B EUR 1.6 33 15 28.6
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
312.8B SEK 1.3 13.1 7.3 9.6
US
Ubiquiti Inc
NYSE:UI
33.4B USD 12 41.9 34.8 35.6
US
Ciena Corp
NYSE:CIEN
32.4B USD 6.7 260.2 71.6 104
CN
ZTE Corp
SZSE:000063
191.9B CNY 1.4 32.6 35.6 35.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
W
Woori Net Co Ltd
KOSDAQ:115440
Average EV/EBITDA: 33 122.1
9.3
0%
N/A
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
19.1
19%
1
US
Arista Networks Inc
NYSE:ANET
43.6
28%
1.6
CN
Zhongji Innolight Co Ltd
SZSE:300308
64.4
85%
0.8
US
Motorola Solutions Inc
NYSE:MSI
23.5
14%
1.7
FI
Nokia Oyj
OMXH:NOKIA
15
N/A N/A
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
7.3
5%
1.5
US
Ubiquiti Inc
NYSE:UI
34.8
7%
5
US
Ciena Corp
NYSE:CIEN
71.6
56%
1.3
CN
ZTE Corp
SZSE:000063
35.6
18%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
W
Woori Net Co Ltd
KOSDAQ:115440
Average EV/EBIT: 38.7
15.9
1%
15.9
JP
N
Nakayo Inc
TSE:6715
Negative Multiple: -1 113 898.2 N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
23
23%
1
US
Arista Networks Inc
NYSE:ANET
44.4
28%
1.6
CN
Zhongji Innolight Co Ltd
SZSE:300308
64.4
88%
0.7
US
Motorola Solutions Inc
NYSE:MSI
26.5
15%
1.8
FI
Nokia Oyj
OMXH:NOKIA
28.6
N/A N/A
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
9.6
9%
1.1
US
Ubiquiti Inc
NYSE:UI
35.6
7%
5.1
US
Ciena Corp
NYSE:CIEN
104
69%
1.5
CN
ZTE Corp
SZSE:000063
35.6
1%
35.6