D

DSC Investment Inc
KOSDAQ:241520

Watchlist Manager
DSC Investment Inc
KOSDAQ:241520
Watchlist
Price: 7 580 KRW -4.29% Market Closed
Market Cap: 204.7B KRW

Relative Value

The Relative Value of one DSC Investment Inc stock under the Base Case scenario is 4 063.36 KRW. Compared to the current market price of 7 580 KRW, DSC Investment Inc is Overvalued by 46%.

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
4 063.36 KRW
Overvaluation 46%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
48
Median 3Y
2.7
Median 5Y
3.2
Industry
3.3
vs History
3
vs Industry
52
Median 3Y
6.8
Median 5Y
6.6
Industry
15.5
vs History
vs Industry
1
Median 3Y
-10.3
Median 5Y
10.3
Industry
10.3
vs History
vs Industry
2
Median 3Y
13.4
Median 5Y
14.9
Industry
12.2
vs History
30
vs Industry
46
Median 3Y
1
Median 5Y
1.3
Industry
1.3
vs History
0
vs Industry
53
Median 3Y
2.5
Median 5Y
3.1
Industry
5
vs History
0
vs Industry
59
Median 3Y
2.6
Median 5Y
3.2
Industry
7.4
vs History
0
vs Industry
56
Median 3Y
3.9
Median 5Y
4.2
Industry
14.3
vs History
0
vs Industry
53
Median 3Y
4
Median 5Y
4.3
Industry
14.9
vs History
vs Industry
1
Median 3Y
-11
Median 5Y
9.6
Industry
12.5
vs History
vs Industry
29
Median 3Y
-10.9
Median 5Y
7.3
Industry
13.4
vs History
28
vs Industry
39
Median 3Y
0.9
Median 5Y
1.2
Industry
1

Multiples Across Competitors

Competitors Multiples
DSC Investment 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
DSC Investment Inc
KOSDAQ:241520
195.6B KRW 5.4 18.4 10 10.3
US
Blackstone Inc
NYSE:BX
197.8B USD 15 73.1 31.4 31.6
US
BlackRock Inc
NYSE:BLK
173.3B USD 7.6 28.4 20.5 23.1
US
KKR & Co Inc
NYSE:KKR
121.4B USD 6.7 53.7 379.7 379.7
CA
Brookfield Corp
NYSE:BN
109.5B USD 1.5 131.7 11.9 18
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
122B CAD 25.2 44.3 47.5 48.2
CA
Brookfield Asset Management Inc
NYSE:BAM
88.4B USD 25.1 44.2 47.3 48.1
ZA
Ninety One Ltd
JSE:NY1
88.1B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
84.2B USD 4.3 16.8 78.5 0
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
70.1B EUR 23.4 41.1 44 44.7
LU
Reinet Investments SCA
JSE:RNI
79.9B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
D
DSC Investment Inc
KOSDAQ:241520
Average EV/EBITDA: 74.5
10
N/A N/A
US
Blackstone Inc
NYSE:BX
31.4
18%
1.7
US
BlackRock Inc
NYSE:BLK
20.5
19%
1.1
US
KKR & Co Inc
NYSE:KKR
379.7
126%
3
CA
Brookfield Corp
NYSE:BN
11.9
-22%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
47.5
243%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
47.3
243%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
78.5
N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
44
243%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
D
DSC Investment Inc
KOSDAQ:241520
Average EV/EBIT: 75.5
10.3
N/A N/A
US
Blackstone Inc
NYSE:BX
31.6
22%
1.4
US
BlackRock Inc
NYSE:BLK
23.1
18%
1.3
US
KKR & Co Inc
NYSE:KKR
379.7
108%
3.5
CA
Brookfield Corp
NYSE:BN
18
-28%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
48.2
237%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
48.1
237%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
44.7
237%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A