A

Alton Sports Co Ltd
KOSDAQ:123750

Watchlist Manager
Alton Sports Co Ltd
KOSDAQ:123750
Watchlist
Price: 2 970 KRW Market Closed
Market Cap: ₩37.9B

Relative Value

The Relative Value of one Alton Sports Co Ltd stock under the Base Case scenario is 1 991.21 KRW. Compared to the current market price of 2 970 KRW, Alton Sports Co Ltd is Overvalued by 33%.

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
1 991.21 KRW
Overvaluation 33%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Alton Sports 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
Alton Sports Co Ltd
KOSDAQ:123750
37.8B KRW 1.1 -9.2 -28.7 -21.2
JP
Bandai Namco Holdings Inc
TSE:7832
2.6T JPY 2 22.4 10.9 14
US
Hasbro Inc
NASDAQ:HAS
14.4B USD 3.3 -25.7 16.7 19.4
JP
Shimano Inc
TSE:7309
1.4T JPY 3.1 42.6 12.3 18.8
UK
Games Workshop Group PLC
LSE:GAW
5.4B GBP 8.5 26.6 16.6 19.3
US
Acushnet Holdings Corp
NYSE:GOLF
5.9B USD 2.3 26.3 18.1 21.3
CA
BRP Inc
TSX:DOO
7.8B CAD 1 319.8 10.2 18.3
US
Brunswick Corp
NYSE:BC
5.7B USD 1.1 -41.3 11.9 23.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
37.7B CNY 2 20.8 15.9 15.9
US
Mattel Inc
NASDAQ:MAT
5.1B USD 1 11.8 8 10.2
IT
Technogym SpA
MIL:TGYM
3.5B EUR 3.7 36.3 17.7 24.6
P/E Multiple
Earnings Growth PEG
KR
A
Alton Sports Co Ltd
KOSDAQ:123750
Average P/E: 63.3
Negative Multiple: -9.2
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
22.4
7%
3.2
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -25.7
29%
N/A
JP
Shimano Inc
TSE:7309
42.6
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
26.6
5%
5.3
US
Acushnet Holdings Corp
NYSE:GOLF
26.3
6%
4.4
CA
BRP Inc
TSX:DOO
319.8
N/A N/A
US
Brunswick Corp
NYSE:BC
Negative Multiple: -41.3 N/A N/A
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
20.8
26%
0.8
US
Mattel Inc
NASDAQ:MAT
11.8
3%
3.9
IT
Technogym SpA
MIL:TGYM
36.3
18%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
A
Alton Sports Co Ltd
KOSDAQ:123750
Average EV/EBITDA: 13.8
Negative Multiple: -28.7
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
10.9
5%
2.2
US
Hasbro Inc
NASDAQ:HAS
16.7
15%
1.1
JP
Shimano Inc
TSE:7309
12.3
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
16.6
4%
4.1
US
Acushnet Holdings Corp
NYSE:GOLF
18.1
7%
2.6
CA
BRP Inc
TSX:DOO
10.2
9%
1.1
US
Brunswick Corp
NYSE:BC
11.9
14%
0.9
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
15.9
38%
0.4
US
Mattel Inc
NASDAQ:MAT
8
7%
1.1
IT
Technogym SpA
MIL:TGYM
17.7
14%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
A
Alton Sports Co Ltd
KOSDAQ:123750
Average EV/EBIT: 18.5
Negative Multiple: -21.2
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
14
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
19.4
16%
1.2
JP
Shimano Inc
TSE:7309
18.8
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
19.3
4%
4.8
US
Acushnet Holdings Corp
NYSE:GOLF
21.3
5%
4.3
CA
BRP Inc
TSX:DOO
18.3
12%
1.5
US
Brunswick Corp
NYSE:BC
23.1
N/A N/A
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
15.9
33%
0.5
US
Mattel Inc
NASDAQ:MAT
10.2
3%
3.4
IT
Technogym SpA
MIL:TGYM
24.6
17%
1.4