A

Aton Inc
KOSDAQ:158430

Watchlist Manager
Aton Inc
KOSDAQ:158430
Watchlist
Price: 6 400 KRW -0.47% Market Closed
Market Cap: 159B KRW

Relative Value

The Relative Value of one Aton Inc stock under the Base Case scenario is hidden KRW. Compared to the current market price of 6 400 KRW, Aton Inc is hidden .

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.

Aton Inc Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
46
Median 3Y
1.8
Median 5Y
1.5
Industry
2.4
Forward
2.1
vs History
34
vs Industry
47
Median 3Y
7.8
Median 5Y
9.5
Industry
22.3
Forward
11
vs History
7
vs Industry
53
Median 3Y
9.2
Median 5Y
5.5
Industry
16.1
vs History
vs Industry
42
Median 3Y
4.8
Median 5Y
4.5
Industry
20.7
vs History
12
vs Industry
59
Median 3Y
1.3
Median 5Y
1.1
Industry
2.9
vs History
12
vs Industry
47
Median 3Y
1.4
Median 5Y
1
Industry
2.4
Forward
1.8
vs History
9
vs Industry
58
Median 3Y
2.2
Median 5Y
1.5
Industry
4.9
vs History
7
vs Industry
47
Median 3Y
5.9
Median 5Y
3.5
Industry
12.2
Forward
6.9
vs History
7
vs Industry
44
Median 3Y
7.5
Median 5Y
4.3
Industry
15.9
Forward
7.4
vs History
7
vs Industry
52
Median 3Y
6.9
Median 5Y
3.6
Industry
14.7
vs History
7
vs Industry
45
Median 3Y
7.5
Median 5Y
4.4
Industry
17.3
vs History
7
vs Industry
63
Median 3Y
0.8
Median 5Y
0.6
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Aton 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
Aton Inc
KOSDAQ:158430
150.8B KRW 2.1 12.4 8.9 12.4
US
Microsoft Corp
NASDAQ:MSFT
3.5T USD 12 33.7 20 25.9
US
Oracle Corp
NYSE:ORCL
559.5B USD 9.2 36.3 24.3 33.2
US
ServiceNow Inc
NYSE:NOW
154.9B USD 12.2 89.5 62 86
US
Palo Alto Networks Inc
NASDAQ:PANW
126.4B USD 13.2 113 75.7 96.6
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
116.9B USD 25.6 -372.1 -2 032.6 -356.1
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.7 22 37.1
US
Fortinet Inc
NASDAQ:FTNT
58.7B USD 8.9 31.3 25.8 27.7
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
35.9B USD 12.7 -875.9 12 968.8 -255.9
IL
Cyberark Software Ltd
NASDAQ:CYBR
22.6B USD 16.9 -96.8 -2 058.4 -161.8
P/E Multiple
Earnings Growth PEG
KR
A
Aton Inc
KOSDAQ:158430
Average P/E: 138.5
12.4
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
33.7
18%
1.9
US
Oracle Corp
NYSE:ORCL
36.3
36%
1
US
ServiceNow Inc
NYSE:NOW
89.5
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
113
46%
2.5
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -372.1 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.7
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
31.3
12%
2.6
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -875.9 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -96.8 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
A
Aton Inc
KOSDAQ:158430
Average EV/EBITDA: 1 497.4
8.9
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
20
20%
1
US
Oracle Corp
NYSE:ORCL
24.3
43%
0.6
US
ServiceNow Inc
NYSE:NOW
62
53%
1.2
US
Palo Alto Networks Inc
NASDAQ:PANW
75.7
41%
1.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -2 032.6
184%
N/A
US
V
VMware Inc
XETRA:BZF1
22
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
25.8
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
12 968.8
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 058.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
A
Aton Inc
KOSDAQ:158430
Average EV/EBIT: 86.9
12.4
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
25.9
17%
1.5
US
Oracle Corp
NYSE:ORCL
33.2
38%
0.9
US
ServiceNow Inc
NYSE:NOW
86
65%
1.3
US
Palo Alto Networks Inc
NASDAQ:PANW
96.6
50%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -356.1 N/A N/A
US
V
VMware Inc
XETRA:BZF1
37.1
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
27.7
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -255.9 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -161.8 N/A N/A