R

RoboRobo Co Ltd
KOSDAQ:215100

Watchlist Manager
RoboRobo Co Ltd
KOSDAQ:215100
Watchlist
Price: 8 880 KRW 6.22% Market Closed
Market Cap: 180.7B KRW

Relative Value

The Relative Value of one RoboRobo Co Ltd stock under the Base Case scenario is 755.9 KRW. Compared to the current market price of 8 880 KRW, RoboRobo Co Ltd is Overvalued by 91%.

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
755.9 KRW
Overvaluation 91%
Relative Value
Price
R
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
23
vs Industry
9
Median 3Y
7
Median 5Y
9.2
Industry
1.2
vs History
vs Industry
5
Median 3Y
-133.4
Median 5Y
-92.1
Industry
15.1
vs History
7
vs Industry
1
Median 3Y
72.5
Median 5Y
71
Industry
8.2
vs History
vs Industry
1
Median 3Y
-22.7
Median 5Y
-18.4
Industry
11.1
vs History
7
vs Industry
27
Median 3Y
3.2
Median 5Y
3.5
Industry
1.7
vs History
23
vs Industry
9
Median 3Y
6.5
Median 5Y
8.1
Industry
1.4
vs History
36
vs Industry
12
Median 3Y
11.3
Median 5Y
18.2
Industry
2.9
vs History
vs Industry
1
Median 3Y
-68.7
Median 5Y
-70.5
Industry
7.6
vs History
vs Industry
1
Median 3Y
-51.8
Median 5Y
-52.2
Industry
10.5
vs History
7
vs Industry
2
Median 3Y
66
Median 5Y
64.3
Industry
8.2
vs History
vs Industry
1
Median 3Y
-23.1
Median 5Y
-18
Industry
9.7
vs History
17
vs Industry
22
Median 3Y
3.9
Median 5Y
4.3
Industry
1.2

Multiples Across Competitors

Competitors Multiples
RoboRobo 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
RoboRobo Co Ltd
KOSDAQ:215100
179.9B KRW 13.4 -246.5 -172.6 -113.2
ZA
Advtech Ltd
JSE:ADH
20.9B Zac 0 0 0 0
ZA
Stadio Holdings Ltd
JSE:SDO
10.8B Zac 0 0 0 0
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
8.8B USD 1.8 23.9 9.3 9.3
ZA
Curro Holdings Ltd
JSE:COH
8.7B Zac 0 0 0 0
CN
TAL Education Group
NYSE:TAL
6.9B USD 2.6 39.9 48 48
US
Duolingo Inc
NASDAQ:DUOL
6.9B USD 7.2 18 45.8 51.6
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
5.4B USD 1.9 26.9 15 19.2
US
Laureate Education Inc
NASDAQ:LAUR
5.2B USD 3.3 25.6 12.1 13.4
US
Graham Holdings Co
NYSE:GHC
5B USD 1 6.9 9.7 14.5
US
Grand Canyon Education Inc
NASDAQ:LOPE
5B USD 4.6 23.6 14 15.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
R
RoboRobo Co Ltd
KOSDAQ:215100
Average EV/EBITDA: 22
Negative Multiple: -172.6
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.3
18%
0.5
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
CN
TAL Education Group
NYSE:TAL
48
129%
0.4
US
Duolingo Inc
NASDAQ:DUOL
45.8
87%
0.5
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
15
21%
0.7
US
Laureate Education Inc
NASDAQ:LAUR
12.1
14%
0.9
US
Graham Holdings Co
NYSE:GHC
9.7
0%
N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
14
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
R
RoboRobo Co Ltd
KOSDAQ:215100
Average EV/EBIT: 24.6
Negative Multiple: -113.2
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.3
20%
0.5
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
CN
TAL Education Group
NYSE:TAL
48
N/A N/A
US
Duolingo Inc
NASDAQ:DUOL
51.6
71%
0.7
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
19.2
24%
0.8
US
Laureate Education Inc
NASDAQ:LAUR
13.4
15%
0.9
US
Graham Holdings Co
NYSE:GHC
14.5
10%
1.4
US
Grand Canyon Education Inc
NASDAQ:LOPE
15.9
N/A N/A