F

FutureChem Co Ltd
KOSDAQ:220100

Watchlist Manager
FutureChem Co Ltd
KOSDAQ:220100
Watchlist
Price: 23 800 KRW -4.8%
Market Cap: ₩533.1B

Relative Value

The Relative Value of one FutureChem Co Ltd stock under the Base Case scenario is 7 841.61 KRW. Compared to the current market price of 23 800 KRW, FutureChem Co Ltd is Overvalued by 67%.

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
7 841.61 KRW
Overvaluation 67%
Relative Value
Price
F
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
FutureChem 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
FutureChem Co Ltd
KOSDAQ:220100
525.9B KRW 28.1 -124.2 -154 -57.1
US
PerkinElmer Inc
LSE:0KHE
1.1T USD 398.1 4 716.2 1 383.2 2 778.8
US
Thermo Fisher Scientific Inc
NYSE:TMO
213.5B USD 4.8 31.9 22 29.6
US
Danaher Corp
NYSE:DHR
154.8B USD 6.3 42.9 23.6 36
KR
Samsung Biologics Co Ltd
KRX:207940
79.7T KRW 14.5 49.9 29.3 39.1
CH
Lonza Group AG
SIX:LONN
36.3B CHF 5.6 38.7 28.4 28.4
CN
WuXi AppTec Co Ltd
SSE:603259
276.5B CNY 6.2 18.4 18.6 18.6
US
Agilent Technologies Inc
NYSE:A
37.9B USD 5.4 29 21.1 25
US
IQVIA Holdings Inc
NYSE:IQV
34.4B USD 2.2 26.8 13.3 20
US
Mettler-Toledo International Inc
NYSE:MTD
28.5B USD 7.2 34.1 24.6 27.3
US
Waters Corp
NYSE:WAT
22.9B USD 7.4 35.3 22.8 28.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
F
FutureChem Co Ltd
KOSDAQ:220100
Average EV/EBITDA: 158.7
Negative Multiple: -154
N/A N/A
US
P
PerkinElmer Inc
LSE:0KHE
1 383.2
5%
276.6
US
Thermo Fisher Scientific Inc
NYSE:TMO
22
9%
2.4
US
Danaher Corp
NYSE:DHR
23.6
12%
2
KR
Samsung Biologics Co Ltd
KRX:207940
29.3
20%
1.5
CH
Lonza Group AG
SIX:LONN
28.4
35%
0.8
CN
WuXi AppTec Co Ltd
SSE:603259
18.6
30%
0.6
US
Agilent Technologies Inc
NYSE:A
21.1
12%
1.8
US
IQVIA Holdings Inc
NYSE:IQV
13.3
8%
1.7
US
Mettler-Toledo International Inc
NYSE:MTD
24.6
4%
6.2
US
Waters Corp
NYSE:WAT
22.8
13%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
F
FutureChem Co Ltd
KOSDAQ:220100
Average EV/EBIT: 303.1
Negative Multiple: -57.1
N/A N/A
US
P
PerkinElmer Inc
LSE:0KHE
2 778.8
29%
95.8
US
Thermo Fisher Scientific Inc
NYSE:TMO
29.6
16%
1.8
US
Danaher Corp
NYSE:DHR
36
24%
1.5
KR
Samsung Biologics Co Ltd
KRX:207940
39.1
28%
1.4
CH
Lonza Group AG
SIX:LONN
28.4
23%
1.2
CN
WuXi AppTec Co Ltd
SSE:603259
18.6
23%
0.8
US
Agilent Technologies Inc
NYSE:A
25
20%
1.3
US
IQVIA Holdings Inc
NYSE:IQV
20
14%
1.4
US
Mettler-Toledo International Inc
NYSE:MTD
27.3
6%
4.6
US
Waters Corp
NYSE:WAT
28.4
16%
1.8