R

Rainbow Robotics
KOSDAQ:277810

Watchlist Manager
Rainbow Robotics
KOSDAQ:277810
Watchlist
Price: 539 000 KRW 7.58% Market Closed
Market Cap: ₩10.5T

Relative Value

The Relative Value of one Rainbow Robotics stock under the Base Case scenario is 17 712.48 KRW. Compared to the current market price of 539 000 KRW, Rainbow Robotics is Overvalued by 97%.

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
17 712.48 KRW
Overvaluation 97%
Relative Value
Price
R
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Rainbow Robotics 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
Rainbow Robotics
KOSDAQ:277810
10.5T KRW 317.8 5 027.4 -5 010.6 -3 304.9
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
US
Parker-Hannifin Corp
NYSE:PH
116.5B USD 5.8 32 23.9 28.9
SE
Atlas Copco AB
STO:ATCO A
923.9B SEK 5.4 33.5 21.3 26.8
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
15.5T JPY 3.3 62.3 28.4 42.1
US
Barnes Group Inc
NYSE:B
83.1B USD 5.8 23.6 10.1 12.9
US
Illinois Tool Works Inc
NYSE:ITW
74.7B USD 4.7 24.7 18.2 19.9
SE
Sandvik AB
STO:SAND
416.7B SEK 3.5 28.2 16 21.8
CH
Schindler Holding AG
SIX:SCHP
32.5B CHF 2.9 33.2 19 23.7
JP
Fanuc Corp
TSE:6954
6.1T JPY 7.5 39 25.5 32.5
FI
Kone Oyj
OMXH:KNEBV
32.4B EUR 2.9 33.9 19.7 24.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
R
Rainbow Robotics
KOSDAQ:277810
Average EV/EBITDA: 17 200.2
Negative Multiple: -5 010.6
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
23.9
11%
2.2
SE
Atlas Copco AB
STO:ATCO A
21.3
3%
7.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
28.4
19%
1.5
US
Barnes Group Inc
NYSE:B
10.1
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
18.2
3%
6.1
SE
Sandvik AB
STO:SAND
16
6%
2.7
CH
Schindler Holding AG
SIX:SCHP
19
8%
2.4
JP
Fanuc Corp
TSE:6954
25.5
10%
2.5
FI
K
Kone Oyj
OMXH:KNEBV
19.7
9%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
R
Rainbow Robotics
KOSDAQ:277810
Average EV/EBIT: 21 040.2
Negative Multiple: -3 304.9
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
28.9
15%
1.9
SE
Atlas Copco AB
STO:ATCO A
26.8
4%
6.7
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
42.1
N/A N/A
US
Barnes Group Inc
NYSE:B
12.9
43%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
19.9
4%
5
SE
Sandvik AB
STO:SAND
21.8
8%
2.7
CH
Schindler Holding AG
SIX:SCHP
23.7
10%
2.4
JP
Fanuc Corp
TSE:6954
32.5
N/A N/A
FI
K
Kone Oyj
OMXH:KNEBV
24.5
10%
2.4