F

Flitto Inc
KOSDAQ:300080

Watchlist Manager
Flitto Inc
KOSDAQ:300080
Watchlist
Price: 16 260 KRW 0.25% Market Closed
Market Cap: 268.5B KRW

Relative Value

The Relative Value of one Flitto Inc stock under the Base Case scenario is 2 666.66 KRW. Compared to the current market price of 16 260 KRW, Flitto Inc is Overvalued by 84%.

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
2 666.66 KRW
Overvaluation 84%
Relative Value
Price
F
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
49
vs Industry
23
Median 3Y
8.8
Median 5Y
10
Industry
2.4
Forward
0
vs History
11
vs Industry
Median 3Y
-26.6
Median 5Y
-25.4
Industry
22.3
Forward
0.2
vs History
1
vs Industry
Median 3Y
-28.7
Median 5Y
-32.1
Industry
16
vs History
vs Industry
Median 3Y
-25.7
Median 5Y
-22
Industry
20.6
vs History
7
vs Industry
11
Median 3Y
14.4
Median 5Y
13
Industry
2.9
vs History
44
vs Industry
24
Median 3Y
8.1
Median 5Y
9.2
Industry
2.4
Forward
0
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
4.9
vs History
11
vs Industry
Median 3Y
-27.7
Median 5Y
-25
Industry
12.2
Forward
0.3
vs History
6
vs Industry
Median 3Y
-25.5
Median 5Y
-23.7
Industry
15.8
Forward
0
vs History
1
vs Industry
Median 3Y
-26
Median 5Y
-26.1
Industry
14.6
vs History
1
vs Industry
Median 3Y
-25.6
Median 5Y
-25.6
Industry
17.1
vs History
41
vs Industry
6
Median 3Y
21.4
Median 5Y
25.4
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Flitto 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
Flitto Inc
KOSDAQ:300080
268.4B KRW 10.1 63.9 54 63.6
IL
Sapiens International Corporation NV
NASDAQ:SPNS
779.6B USD 1 381.5 12 118.2 7 802.2 10 065
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
460.5B USD 118.2 420.8 518.5 534.5
DE
SAP SE
XETRA:SAP
242.3B EUR 6.6 34.2 21 23.8
US
Salesforce Inc
NYSE:CRM
250.3B USD 6.2 34.6 20.2 27.9
US
Applovin Corp
NASDAQ:APP
245.7B USD 44.5 87 68.8 74.8
US
Intuit Inc
NASDAQ:INTU
188.2B USD 9.7 45.7 31.6 36.6
US
Adobe Inc
NASDAQ:ADBE
148.1B USD 6.2 20.7 15.5 17
US
NCR Corp
LSE:0K45
138B USD 52.1 -2 261.7 392 1 147
US
Synopsys Inc
NASDAQ:SNPS
88.1B USD 13.7 44.1 69.8 90.4
P/S Multiple
Revenue Growth P/S to Growth
KR
F
Flitto Inc
KOSDAQ:300080
Average P/S: 21 414.5
10.1
N/A N/A
IL
Sapiens International Corporation NV
NASDAQ:SPNS
1 381.5
8%
172.7
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
118.2
46%
2.6
DE
SAP SE
XETRA:SAP
6.6
11%
0.6
US
Salesforce Inc
NYSE:CRM
6.2
9%
0.7
US
Applovin Corp
NASDAQ:APP
44.5
28%
1.6
US
Intuit Inc
NASDAQ:INTU
9.7
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.2
9%
0.7
US
N
NCR Corp
LSE:0K45
52.1
-8%
N/A
US
Synopsys Inc
NASDAQ:SNPS
13.7
21%
0.7
P/E Multiple
Earnings Growth PEG
KR
F
Flitto Inc
KOSDAQ:300080
Average P/E: 1 429.9
63.9
N/A N/A
IL
Sapiens International Corporation NV
NASDAQ:SPNS
12 118.2
11%
1 101.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
420.8
94%
4.5
DE
SAP SE
XETRA:SAP
34.2
48%
0.7
US
Salesforce Inc
NYSE:CRM
34.6
31%
1.1
US
Applovin Corp
NASDAQ:APP
87
61%
1.4
US
Intuit Inc
NASDAQ:INTU
45.7
31%
1.5
US
Adobe Inc
NASDAQ:ADBE
20.7
19%
1.1
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 261.7
-49%
N/A
US
Synopsys Inc
NASDAQ:SNPS
44.1
13%
3.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
F
Flitto Inc
KOSDAQ:300080
Average EV/EBITDA: 899.4
54
N/A N/A
IL
Sapiens International Corporation NV
NASDAQ:SPNS
7 802.2
5%
1 560.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
518.5
137%
3.8
DE
SAP SE
XETRA:SAP
21
18%
1.2
US
Salesforce Inc
NYSE:CRM
20.2
24%
0.8
US
Applovin Corp
NASDAQ:APP
68.8
52%
1.3
US
Intuit Inc
NASDAQ:INTU
31.6
27%
1.2
US
Adobe Inc
NASDAQ:ADBE
15.5
16%
1
US
N
NCR Corp
LSE:0K45
392
16%
24.5
US
Synopsys Inc
NASDAQ:SNPS
69.8
44%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
F
Flitto Inc
KOSDAQ:300080
Average EV/EBIT: 1 208
63.6
N/A N/A
IL
Sapiens International Corporation NV
NASDAQ:SPNS
10 065
12%
838.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
534.5
141%
3.8
DE
SAP SE
XETRA:SAP
23.8
21%
1.1
US
Salesforce Inc
NYSE:CRM
27.9
33%
0.8
US
Applovin Corp
NASDAQ:APP
74.8
57%
1.3
US
Intuit Inc
NASDAQ:INTU
36.6
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
17
19%
0.9
US
N
NCR Corp
LSE:0K45
1 147
70%
16.4
US
Synopsys Inc
NASDAQ:SNPS
90.4
49%
1.8