E

Exem Co Ltd
KOSDAQ:205100

Watchlist Manager
Exem Co Ltd
KOSDAQ:205100
Watchlist
Price: 2 055 KRW 1.99% Market Closed
Market Cap: ₩146.9B

Relative Value

The Relative Value of one Exem Co Ltd stock under the Base Case scenario is 1 972.72 KRW. Compared to the current market price of 2 055 KRW, Exem Co Ltd is Overvalued by 4%.

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
1 972.72 KRW
Overvaluation 4%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Exem 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
Exem Co Ltd
KOSDAQ:205100
146.9B KRW 2.3 17.1 7.7 10.4
US
Microsoft Corp
NASDAQ:MSFT
3.5T USD 11.8 33 19.6 25.4
US
Oracle Corp
NYSE:ORCL
509B USD 8.3 33 22.4 30.6
US
ServiceNow Inc
NYSE:NOW
138.2B USD 10.9 79.8 55.2 76.5
US
Palo Alto Networks Inc
NASDAQ:PANW
123.2B USD 12.9 110.3 73.8 94.1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
114.1B USD 25 -363.1 -1 981.2 -347.1
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.8 25.9 43.7
US
Fortinet Inc
NASDAQ:FTNT
60.7B USD 9.3 32.4 26.7 28.7
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
33.4B USD 11.8 -814.5 12 016 -237.1
IL
Cyberark Software Ltd
NASDAQ:CYBR
22.1B USD 17 -97.5 -2 016.2 -158.5
P/E Multiple
Earnings Growth PEG
KR
E
Exem Co Ltd
KOSDAQ:205100
Average P/E: 137.2
17.1
29%
0.6
US
Microsoft Corp
NASDAQ:MSFT
33
18%
1.8
US
Oracle Corp
NYSE:ORCL
33
36%
0.9
US
ServiceNow Inc
NYSE:NOW
79.8
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
110.3
46%
2.4
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -363.1 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.8
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
32.4
12%
2.7
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -814.5 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -97.5 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
E
Exem Co Ltd
KOSDAQ:205100
Average EV/EBITDA: 1 390.7
7.7
27%
0.3
US
Microsoft Corp
NASDAQ:MSFT
19.6
19%
1
US
Oracle Corp
NYSE:ORCL
22.4
44%
0.5
US
ServiceNow Inc
NYSE:NOW
55.2
54%
1
US
Palo Alto Networks Inc
NASDAQ:PANW
73.8
41%
1.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -1 981.2
185%
N/A
US
V
VMware Inc
XETRA:BZF1
25.9
19%
1.4
US
Fortinet Inc
NASDAQ:FTNT
26.7
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
12 016
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 016.2 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
E
Exem Co Ltd
KOSDAQ:205100
Average EV/EBIT: 85.8
10.4
36%
0.3
US
Microsoft Corp
NASDAQ:MSFT
25.4
17%
1.5
US
Oracle Corp
NYSE:ORCL
30.6
38%
0.8
US
ServiceNow Inc
NYSE:NOW
76.5
65%
1.2
US
Palo Alto Networks Inc
NASDAQ:PANW
94.1
50%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -347.1 N/A N/A
US
V
VMware Inc
XETRA:BZF1
43.7
30%
1.5
US
Fortinet Inc
NASDAQ:FTNT
28.7
17%
1.7
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -237.1 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -158.5 N/A N/A