N

NBT Inc
KOSDAQ:236810

Watchlist Manager
NBT Inc
KOSDAQ:236810
Watchlist
Price: 1 975 KRW -3.66% Market Closed
Market Cap: 33.5B KRW

Relative Value

The Relative Value of one NBT Inc stock under the Base Case scenario is 6 848.31 KRW. Compared to the current market price of 1 975 KRW, NBT Inc is Undervalued by 71%.

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
6 848.31 KRW
Undervaluation 71%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
72
Median 3Y
0.7
Median 5Y
1
Industry
1.5
Forward
0.2
vs History
vs Industry
Median 3Y
-16.8
Median 5Y
-7
Industry
17.2
Forward
3
vs History
vs Industry
6
Median 3Y
-38.9
Median 5Y
-16.3
Industry
11.1
vs History
31
vs Industry
Median 3Y
-16.4
Median 5Y
-16.7
Industry
15.4
vs History
85
vs Industry
37
Median 3Y
2.5
Median 5Y
3
Industry
1.8
vs History
90
vs Industry
69
Median 3Y
0.9
Median 5Y
1
Industry
1.6
Forward
0.3
vs History
90
vs Industry
78
Median 3Y
0.9
Median 5Y
1.1
Industry
3.5
vs History
vs Industry
4
Median 3Y
-17.6
Median 5Y
21.4
Industry
8.9
Forward
3.6
vs History
vs Industry
0
Median 3Y
-16.3
Median 5Y
-11
Industry
12.7
Forward
3.7
vs History
vs Industry
5
Median 3Y
-37.3
Median 5Y
-17.1
Industry
10.5
vs History
vs Industry
1
Median 3Y
-29.7
Median 5Y
-17
Industry
12.7
vs History
90
vs Industry
55
Median 3Y
1.4
Median 5Y
1.7
Industry
1.4

Multiples Across Competitors

Competitors Multiples
NBT Inc 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
NBT Inc
KOSDAQ:236810
31.9B KRW 0.3 -3.7 -12.4 -9.2
FR
Publicis Groupe SA
PAR:PUB
21.7B EUR 1.3 12.7 7.3 9.6
US
Omnicom Group Inc
NYSE:OMC
24.6B USD 1.5 18.4 9.9 10.8
UK
Informa PLC
LSE:INF
11.7B GBP 3 159.9 11.8 18.4
CN
Focus Media Information Technology Co Ltd
SZSE:002027
107.4B CNY 8.5 19.8 16.6 16.6
US
Interpublic Group of Companies Inc
NYSE:IPG
9.2B USD 0.9 16.8 6.3 7.4
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
50.6B CNY 0.8 -231.9 -231.5 -231.5
HK
QMMM Holdings Ltd
NASDAQ:QMMM
6.8B USD 1 740.7 -2 306.1 -2 321.9 -2 296.7
CN
Leo Group Co Ltd
SZSE:002131
42.8B CNY 2.2 87.5 353.5 353.5
JP
Dentsu Group Inc
TSE:4324
903.4B JPY 0.6 -3.5 4.4 6.5
UK
WPP PLC
LSE:WPP
3.6B GBP 0.3 9.4 5.1 7.2
P/E Multiple
Earnings Growth PEG
KR
N
NBT Inc
KOSDAQ:236810
Average P/E: 46.4
Negative Multiple: -3.7
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
12.7
9%
1.4
US
Omnicom Group Inc
NYSE:OMC
18.4
34%
0.5
UK
Informa PLC
LSE:INF
159.9
43%
3.7
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
19.8
9%
2.2
US
Interpublic Group of Companies Inc
NYSE:IPG
16.8
21%
0.8
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -231.9 N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 306.1 N/A N/A
CN
Leo Group Co Ltd
SZSE:002131
87.5
N/A N/A
JP
Dentsu Group Inc
TSE:4324
Negative Multiple: -3.5 N/A N/A
UK
WPP PLC
LSE:WPP
9.4
-36%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
N
NBT Inc
KOSDAQ:236810
Average EV/EBITDA: 51.9
Negative Multiple: -12.4
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
7.3
3%
2.4
US
Omnicom Group Inc
NYSE:OMC
9.9
16%
0.6
UK
Informa PLC
LSE:INF
11.8
11%
1.1
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
16.6
16%
1
US
Interpublic Group of Companies Inc
NYSE:IPG
6.3
4%
1.6
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -231.5 N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 321.9 N/A N/A
CN
Leo Group Co Ltd
SZSE:002131
353.5
N/A N/A
JP
Dentsu Group Inc
TSE:4324
4.4
4%
1.1
UK
WPP PLC
LSE:WPP
5.1
-2%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
N
NBT Inc
KOSDAQ:236810
Average EV/EBIT: 53.7
Negative Multiple: -9.2
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
9.6
5%
1.9
US
Omnicom Group Inc
NYSE:OMC
10.8
17%
0.6
UK
Informa PLC
LSE:INF
18.4
22%
0.8
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
16.6
9%
1.8
US
Interpublic Group of Companies Inc
NYSE:IPG
7.4
6%
1.2
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -231.5 N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 296.7 N/A N/A
CN
Leo Group Co Ltd
SZSE:002131
353.5
N/A N/A
JP
Dentsu Group Inc
TSE:4324
6.5
N/A N/A
UK
WPP PLC
LSE:WPP
7.2
-1%
N/A