D

Dexter Studios Co Ltd
KOSDAQ:206560

Watchlist Manager
Dexter Studios Co Ltd
KOSDAQ:206560
Watchlist
Price: 4 160 KRW 2.84% Market Closed
Market Cap: ₩105.7B

Relative Value

The Relative Value of one Dexter Studios Co Ltd stock under the Base Case scenario is 5 783.59 KRW. Compared to the current market price of 4 160 KRW, Dexter Studios Co Ltd is Undervalued by 28%.

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
5 783.59 KRW
Undervaluation 28%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Dexter Studios 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
Dexter Studios Co Ltd
KOSDAQ:206560
104.6B KRW 1.8 -8.8 -22.6 -10.4
US
Netflix Inc
NASDAQ:NFLX
391B USD 8.7 35.6 13.1 29.7
US
Walt Disney Co
NYSE:DIS
202.4B USD 2.1 16.3 12.1 16.8
LU
Spotify Technology SA
NYSE:SPOT
105.6B USD 5.3 64 33.2 35
US
Warner Bros Discovery Inc
NASDAQ:WBD
70.4B USD 1.9 145.3 5.1 57
NL
Universal Music Group NV
AEX:UMG
38.7B EUR 2.5 6.9 8.2 8.2
US
TKO Group Holdings Inc
NYSE:TKO
39.5B USD 9.1 173.1 29.3 41.9
US
Live Nation Entertainment Inc
NYSE:LYV
32.7B USD 1.3 101.3 16.6 24.5
CN
Tencent Music Entertainment Group
NYSE:TME
25.7B USD 5.7 16.7 119.8 119.8
US
Warner Music Group Corp
NASDAQ:WMG
15.9B USD 2.4 43.9 15.1 21.2
US
Roku Inc
NASDAQ:ROKU
15.4B USD 3.4 -559.5 -165.1 -119
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
D
Dexter Studios Co Ltd
KOSDAQ:206560
Average EV/EBITDA: 28.1
Negative Multiple: -22.6
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
13.1
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.1
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
33.2
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.2
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.3
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16.6
18%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
119.8
22%
5.4
US
Warner Music Group Corp
NASDAQ:WMG
15.1
15%
1
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -165.1 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
D
Dexter Studios Co Ltd
KOSDAQ:206560
Average EV/EBIT: 39.3
Negative Multiple: -10.4
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
29.7
20%
1.5
US
Walt Disney Co
NYSE:DIS
16.8
17%
1
LU
Spotify Technology SA
NYSE:SPOT
35
41%
0.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
57
59%
1
NL
Universal Music Group NV
AEX:UMG
8.2
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
41.9
35%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
24.5
13%
1.9
CN
Tencent Music Entertainment Group
NYSE:TME
119.8
23%
5.2
US
Warner Music Group Corp
NASDAQ:WMG
21.2
18%
1.2
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -119 N/A N/A