C

Cosmax NBT Inc
KOSDAQ:222040

Watchlist Manager
Cosmax NBT Inc
KOSDAQ:222040
Watchlist
Price: 3 540 KRW 1.14% Market Closed
Market Cap: 73B KRW
Section:
 

Relative Value

The Relative Value of one Cosmax NBT Inc stock under the Base Case scenario is hidden KRW. Compared to the current market price of 3 540 KRW, Cosmax NBT Inc is hidden .

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.

Cosmax NBT Inc Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

0.2
P/S
P/S
Price to Sales
0.2
vs History
84
vs Industry
83
Median 3Y
0.3
Median 5Y
0.3
Industry
1.1
Forward
0.2
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-9.3
Median 5Y
-16.5
Industry
17.8
Forward
-5.9
More Details
9.1
P/OCF
P/OCF
Price to OCF
9.1
vs History
36
vs Industry
44
Median 3Y
6.9
Median 5Y
7.8
Industry
11.6
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
54
Median 3Y
-1.1
Median 5Y
-1
Industry
15.6
More Details
1.3
P/B
P/B
Price to Book Value
1.3
vs History
85
vs Industry
47
Median 3Y
2
Median 5Y
2.2
Industry
1.5
More Details
0.6
EV/S
EV/S
Enterprise Value to Sales
0.6
vs History
65
vs Industry
64
Median 3Y
0.6
Median 5Y
0.7
Industry
1.2
Forward
0.7
More Details
4.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.7
vs History
69
vs Industry
35
Median 3Y
4.8
Median 5Y
5.4
Industry
4
More Details
8.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
8.5
vs History
76
vs Industry
39
Median 3Y
8.8
Median 5Y
10.8
Industry
10.4
Forward
10.5
More Details
21.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
21.4
vs History
66
vs Industry
20
Median 3Y
21.9
Median 5Y
24.9
Industry
13.5
Forward
35.5
More Details
25
EV/OCF
EV/OCF
Enterprise Value to OCF
25
vs History
36
vs Industry
18
Median 3Y
16.1
Median 5Y
21
Industry
12.5
More Details
67.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
67.6
vs History
38
vs Industry
10
Median 3Y
43.9
Median 5Y
54.1
Industry
15.7
More Details
0.8
EV/IC
EV/IC
Enterprise Value to IC
0.8
vs History
84
vs Industry
53
Median 3Y
0.9
Median 5Y
1
Industry
1.2
More Details

Multiples Across Competitors

Competitors Multiples
Cosmax NBT Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Cosmax NBT Inc
KOSDAQ:222040
72.8B KRW 0.2 -32.3 8.5 21.4
FR
L'Oreal SA
PAR:OR
194.4B EUR 4.4 31.8 18.4 22.4
UK
Unilever PLC
LSE:ULVR
118.2B GBP 2.2 23.6 184.5 214.3
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.6 50.7 36.8 40.7
UK
HALEON PLC
LSE:HLN
33.3B GBP 3 23.1 13.9 15.8
US
Estee Lauder Companies Inc
NYSE:EL
38.5B USD 2.7 -41.4 20.9 34.6
DE
Beiersdorf AG
XETRA:BEI
20.4B EUR 2.1 23.2 11.4 14.6
JP
Kao Corp
TSE:4452
2.9T JPY 1.7 23.6 11.2 17.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.3T INR 8.5 69.4 43.1 47.2
IN
Dabur India Ltd
NSE:DABUR
926.2B INR 7.2 51.2 38.4 47.6
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
P/E Multiple
Earnings Growth PEG
KR
C
Cosmax NBT Inc
KOSDAQ:222040
Average P/E: 37.1
Negative Multiple: -32.3 		N/A N/A
FR
L'Oreal SA
PAR:OR
31.8
8%
4
UK
Unilever PLC
LSE:ULVR
23.6
15%
1.6
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
50.7
8%
6.3
UK
HALEON PLC
LSE:HLN
23.1
12%
1.9
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -41.4 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
23.2
8%
2.9
JP
Kao Corp
TSE:4452
23.6
13%
1.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
69.4
19%
3.7
IN
Dabur India Ltd
NSE:DABUR
51.2
12%
4.3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
C
Cosmax NBT Inc
KOSDAQ:222040
Average EV/EBITDA: 38.7
8.5
N/A N/A
FR
L'Oreal SA
PAR:OR
18.4
5%
3.7
UK
Unilever PLC
LSE:ULVR
184.5
1%
184.5
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.8
8%
4.6
UK
HALEON PLC
LSE:HLN
13.9
4%
3.5
US
Estee Lauder Companies Inc
NYSE:EL
20.9
15%
1.4
DE
Beiersdorf AG
XETRA:BEI
11.4
-1%
N/A
JP
Kao Corp
TSE:4452
11.2
8%
1.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
43.1
13%
3.3
IN
Dabur India Ltd
NSE:DABUR
38.4
11%
3.5
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
C
Cosmax NBT Inc
KOSDAQ:222040
Average EV/EBIT: 47.6
21.4
N/A N/A
FR
L'Oreal SA
PAR:OR
22.4
6%
3.7
UK
Unilever PLC
LSE:ULVR
214.3
1%
214.3
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
40.7
9%
4.5
UK
HALEON PLC
LSE:HLN
15.8
4%
4
US
Estee Lauder Companies Inc
NYSE:EL
34.6
25%
1.4
DE
Beiersdorf AG
XETRA:BEI
14.6
-2%
N/A
JP
Kao Corp
TSE:4452
17.3
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
47.2
13%
3.6
IN
Dabur India Ltd
NSE:DABUR
47.6
11%
4.3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 306,900+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.