K

Knotus Co Ltd
KOSDAQ:278650

Watchlist Manager
Knotus Co Ltd
KOSDAQ:278650
Watchlist
Price: 1 500 KRW 6.84% Market Closed
Market Cap: 130.5B KRW

Relative Value

The Relative Value of one Knotus Co Ltd stock under the Base Case scenario is 2 922.39 KRW. Compared to the current market price of 1 500 KRW, Knotus Co Ltd is Undervalued by 49%.

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
2 922.39 KRW
Undervaluation 49%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
60
Median 3Y
3.5
Median 5Y
3.5
Industry
4.3
vs History
vs Industry
Median 3Y
-35.4
Median 5Y
-16.1
Industry
33.8
vs History
vs Industry
11
Median 3Y
-7
Median 5Y
17.4
Industry
20.2
vs History
vs Industry
6
Median 3Y
-6.6
Median 5Y
-5.7
Industry
27.4
vs History
85
vs Industry
66
Median 3Y
1.9
Median 5Y
2.6
Industry
3
vs History
87
vs Industry
64
Median 3Y
2.7
Median 5Y
3.3
Industry
4.3
vs History
82
vs Industry
71
Median 3Y
3.8
Median 5Y
4.7
Industry
9.7
vs History
vs Industry
6
Median 3Y
-14.7
Median 5Y
17.2
Industry
19.7
vs History
vs Industry
2
Median 3Y
-9.7
Median 5Y
20.1
Industry
25.5
vs History
vs Industry
22
Median 3Y
-6.6
Median 5Y
16.2
Industry
20.4
vs History
vs Industry
4
Median 3Y
-6.4
Median 5Y
-6.6
Industry
28.3
vs History
85
vs Industry
68
Median 3Y
1.4
Median 5Y
2
Industry
2.5

Multiples Across Competitors

Competitors Multiples
Knotus 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
Knotus Co Ltd
KOSDAQ:278650
126.7B KRW 1.8 -16.6 -19.3 -10.9
US
PerkinElmer Inc
LSE:0KHE
1.1T USD 403.6 4 781.9 1 402.4 2 817.5
US
Thermo Fisher Scientific Inc
NYSE:TMO
231.9B USD 5.3 35.3 25 32.3
US
Danaher Corp
NYSE:DHR
167.4B USD 6.9 47.8 25.6 38.7
CH
Lonza Group AG
SIX:LONN
38.7B CHF 5.5 52.7 40.1 40.1
US
Agilent Technologies Inc
NYSE:A
41.8B USD 6 32.1 24.8 29.6
US
IQVIA Holdings Inc
NYSE:IQV
41.3B USD 2.6 32.2 15.4 23.1
CN
WuXi AppTec Co Ltd
SSE:603259
282.2B CNY 6.4 18.8 21.4 21.4
KR
Samsung Biologics Co Ltd
KRX:207940
46.3T KRW 8.4 29 16.9 22.5
US
Mettler-Toledo International Inc
NYSE:MTD
30.1B USD 7.6 36.1 25.9 28.8
FR
Sartorius Stedim Biotech SA
PAR:DIM
20.7B EUR 7 78.3 27.8 45.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
K
Knotus Co Ltd
KOSDAQ:278650
Average EV/EBITDA: 162.5
Negative Multiple: -19.3
N/A N/A
US
P
PerkinElmer Inc
LSE:0KHE
1 402.4
5%
280.5
US
Thermo Fisher Scientific Inc
NYSE:TMO
25
6%
4.2
US
Danaher Corp
NYSE:DHR
25.6
5%
5.1
CH
Lonza Group AG
SIX:LONN
40.1
18%
2.2
US
Agilent Technologies Inc
NYSE:A
24.8
13%
1.9
US
IQVIA Holdings Inc
NYSE:IQV
15.4
8%
1.9
CN
WuXi AppTec Co Ltd
SSE:603259
21.4
30%
0.7
KR
Samsung Biologics Co Ltd
KRX:207940
16.9
20%
0.8
US
Mettler-Toledo International Inc
NYSE:MTD
25.9
4%
6.5
FR
Sartorius Stedim Biotech SA
PAR:DIM
27.8
19%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
K
Knotus Co Ltd
KOSDAQ:278650
Average EV/EBIT: 310
Negative Multiple: -10.9
N/A N/A
US
P
PerkinElmer Inc
LSE:0KHE
2 817.5
29%
97.2
US
Thermo Fisher Scientific Inc
NYSE:TMO
32.3
15%
2.2
US
Danaher Corp
NYSE:DHR
38.7
16%
2.4
CH
Lonza Group AG
SIX:LONN
40.1
22%
1.8
US
Agilent Technologies Inc
NYSE:A
29.6
23%
1.3
US
IQVIA Holdings Inc
NYSE:IQV
23.1
15%
1.5
CN
WuXi AppTec Co Ltd
SSE:603259
21.4
23%
0.9
KR
Samsung Biologics Co Ltd
KRX:207940
22.5
28%
0.8
US
Mettler-Toledo International Inc
NYSE:MTD
28.8
5%
5.8
FR
Sartorius Stedim Biotech SA
PAR:DIM
45.7
31%
1.5