A

Asia Pacific Satellite lnc
KOSDAQ:211270

Watchlist Manager
Asia Pacific Satellite lnc
KOSDAQ:211270
Watchlist
Price: 14 050 KRW -3.1% Market Closed
Market Cap: 200B KRW

Relative Value

The Relative Value of one Asia Pacific Satellite lnc stock under the Base Case scenario is 8 365.89 KRW. Compared to the current market price of 14 050 KRW, Asia Pacific Satellite lnc is Overvalued by 40%.

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
8 365.89 KRW
Overvaluation 40%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
30
Median 3Y
3.6
Median 5Y
3.9
Industry
2.3
Forward
3
vs History
26
vs Industry
32
Median 3Y
39.9
Median 5Y
35.1
Industry
26.9
Forward
14.5
vs History
9
vs Industry
24
Median 3Y
16.2
Median 5Y
16.6
Industry
16.8
vs History
0
vs Industry
25
Median 3Y
16.5
Median 5Y
17
Industry
20.4
vs History
53
vs Industry
48
Median 3Y
1.9
Median 5Y
2.1
Industry
2.6
vs History
31
vs Industry
42
Median 3Y
2.3
Median 5Y
2.5
Industry
2.5
Forward
2.8
vs History
17
vs Industry
43
Median 3Y
9
Median 5Y
10
Industry
7.9
vs History
11
vs Industry
39
Median 3Y
28.1
Median 5Y
27.5
Industry
17.8
Forward
14.1
vs History
6
vs Industry
37
Median 3Y
34.2
Median 5Y
27
Industry
23.7
Forward
12.2
vs History
6
vs Industry
32
Median 3Y
9
Median 5Y
9.2
Industry
16.3
vs History
0
vs Industry
29
Median 3Y
9.1
Median 5Y
9.3
Industry
17.2
vs History
76
vs Industry
43
Median 3Y
2.1
Median 5Y
2.5
Industry
2

Multiples Across Competitors

Competitors Multiples
Asia Pacific Satellite lnc 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
Asia Pacific Satellite lnc
KOSDAQ:211270
200B KRW 3 52.7 63.4 82.4
JP
Nakayo Inc
TSE:6715
111.4T JPY 6 383.2 7 956 708 364 019 -1 113 898.2
US
Cisco Systems Inc
NASDAQ:CSCO
295.1B USD 5.1 28.7 19.2 23.2
US
Arista Networks Inc
NYSE:ANET
163B USD 19.2 48.3 41.4 42.7
CN
Zhongji Innolight Co Ltd
SZSE:300308
688.4B CNY 21.8 80.5 68.2 68.2
US
Motorola Solutions Inc
NYSE:MSI
63.3B USD 5.6 29.9 22.4 25.4
FI
Nokia Oyj
OMXH:NOKIA
31.2B EUR 1.6 33.5 15.2 28.9
US
Ciena Corp
NYSE:CIEN
35.8B USD 7.7 294.7 79.9 114.9
US
Ubiquiti Inc
NYSE:UI
34.2B USD 12.3 42.9 35.9 36.9
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
302.9B SEK 1.3 12.4 7 9.2
CN
ZTE Corp
SZSE:000063
186.2B CNY 1.4 31.9 34.9 34.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
A
Asia Pacific Satellite lnc
KOSDAQ:211270
Average EV/EBITDA: 33 127.9
63.4
N/A N/A
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
19.2
19%
1
US
Arista Networks Inc
NYSE:ANET
41.4
28%
1.5
CN
Zhongji Innolight Co Ltd
SZSE:300308
68.2
85%
0.8
US
Motorola Solutions Inc
NYSE:MSI
22.4
14%
1.6
FI
Nokia Oyj
OMXH:NOKIA
15.2
N/A N/A
US
Ciena Corp
NYSE:CIEN
79.9
56%
1.4
US
Ubiquiti Inc
NYSE:UI
35.9
7%
5.1
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
7
5%
1.4
CN
ZTE Corp
SZSE:000063
34.9
18%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
A
Asia Pacific Satellite lnc
KOSDAQ:211270
Average EV/EBIT: 46.7
82.4
N/A N/A
JP
N
Nakayo Inc
TSE:6715
Negative Multiple: -1 113 898.2 N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
23.2
23%
1
US
Arista Networks Inc
NYSE:ANET
42.7
28%
1.5
CN
Zhongji Innolight Co Ltd
SZSE:300308
68.2
88%
0.8
US
Motorola Solutions Inc
NYSE:MSI
25.4
15%
1.7
FI
Nokia Oyj
OMXH:NOKIA
28.9
N/A N/A
US
Ciena Corp
NYSE:CIEN
114.9
69%
1.7
US
Ubiquiti Inc
NYSE:UI
36.9
7%
5.3
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
9.2
9%
1
CN
ZTE Corp
SZSE:000063
34.9
1%
34.9