Mr Blue Corp Relative Valuation - Mr Blue Corp

Watchlist Manager

Watchlist

Price: 1 064 KRW 2.6% Market Closed

Market Cap: ₩88.4B

M	Mr Blue Corp KOSDAQ:207760	KR
	Cascades Inc TSX:CAS	CA

Relative Value

The Relative Value of one Mr Blue Corp stock under the Base Case scenario is 1 037.41 KRW. Compared to the current market price of 1 064 KRW, Mr Blue Corp is Overvalued by 2%.

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.

What is Relative Valuation?

How is Relative Value calculated?

Relative Value

Base Case

Overvaluation 2%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
KR	M	Mr Blue Corp KOSDAQ:207760	87.7B KRW	1.3	-4.7	40.4	-24.9
US		News Corp NASDAQ:NWSA	13.4B USD	1.5	11.6	8.9	13.1
US		New York Times Co NYSE:NYT	13.6B USD	4.8	39.6	23.6	27.9
UK		Pearson PLC LSE:PSON	6.1B GBP	1.7	18.1	9.9	14
NO		Schibsted ASA OSE:SCHA	78B NOK	9.4	6	22.1	79.6
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	4.7B ZAR	0.7	8	3.4	3.4
DE		Springer Nature AG & Co KgaA XETRA:SPG	3.9B EUR	2	23.4	7.3	12.3
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	24.5B CNY	1.9	12.5	15.5	15.5
CN		China Literature Ltd HKEX:772	27.1B HKD	3.2	-30.8	34.1	34.1
JP		Kadokawa Corp TSE:9468	503.5B JPY	1.8	225.3	20.4	54.6
CN		People.cn Co Ltd SSE:603000	21.5B CNY	10.5	115.2	112.9	112.9

				Revenue Growth	P/S to Growth
KR	M	Mr Blue Corp KOSDAQ:207760	Average P/S: 3.5 1.3	N/A	N/A
US		News Corp NASDAQ:NWSA	1.5	4%	0.4
US		New York Times Co NYSE:NYT	4.8	8%	0.6
UK		Pearson PLC LSE:PSON	1.7	5%	0.3
NO		Schibsted ASA OSE:SCHA	9.4	N/A	N/A
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	0.7	N/A	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	2	4%	0.5
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	1.9	1%	1.9
CN		China Literature Ltd HKEX:772	3.2	9%	0.4
JP		Kadokawa Corp TSE:9468	1.8	6%	0.3
CN		People.cn Co Ltd SSE:603000	10.5	N/A	N/A

				Earnings Growth	PEG
KR	M	Mr Blue Corp KOSDAQ:207760	Average P/E: 51.1 Negative Multiple: -4.7	N/A	N/A
US		News Corp NASDAQ:NWSA	11.6	-14%	N/A
US		New York Times Co NYSE:NYT	39.6	14%	2.8
UK		Pearson PLC LSE:PSON	18.1	17%	1.1
NO		Schibsted ASA OSE:SCHA	6	N/A	N/A
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	8	N/A	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	23.4	72%	0.3
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	12.5	11%	1.1
CN		China Literature Ltd HKEX:772	Negative Multiple: -30.8	N/A	N/A
JP		Kadokawa Corp TSE:9468	225.3	36%	6.3
CN		People.cn Co Ltd SSE:603000	115.2	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
KR	M	Mr Blue Corp KOSDAQ:207760	Average EV/EBITDA: 27.1 40.4	N/A	N/A
US		News Corp NASDAQ:NWSA	8.9	10%	0.9
US		New York Times Co NYSE:NYT	23.6	13%	1.8
UK		Pearson PLC LSE:PSON	9.9	11%	0.9
NO		Schibsted ASA OSE:SCHA	22.1	N/A	N/A
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	3.4	N/A	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	7.3	4%	1.8
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	15.5	17%	0.9
CN		China Literature Ltd HKEX:772	34.1	65%	0.5
JP		Kadokawa Corp TSE:9468	20.4	19%	1.1
CN		People.cn Co Ltd SSE:603000	112.9	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
KR	M	Mr Blue Corp KOSDAQ:207760	Average EV/EBIT: 36.7 Negative Multiple: -24.9	N/A	N/A
US		News Corp NASDAQ:NWSA	13.1	12%	1.1
US		New York Times Co NYSE:NYT	27.9	17%	1.6
UK		Pearson PLC LSE:PSON	14	13%	1.1
NO		Schibsted ASA OSE:SCHA	79.6	N/A	N/A
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	3.4	N/A	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	12.3	11%	1.1
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	15.5	N/A	N/A
CN		China Literature Ltd HKEX:772	34.1	51%	0.7
JP		Kadokawa Corp TSE:9468	54.6	N/A	N/A
CN		People.cn Co Ltd SSE:603000	112.9	N/A	N/A

Mr Blue Corp
KOSDAQ:207760

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Mr Blue Corp Competitors

See Also

Company

Help

Tools

Stocks

Mr Blue Corp KOSDAQ:207760

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Mr Blue Corp Competitors

See Also

Company

Help

Tools

Stocks

Mr Blue Corp
KOSDAQ:207760

Competitors Multiples
Mr Blue Corp Competitors