K

KBG Corp
KOSDAQ:318000

Watchlist Manager
KBG Corp
KOSDAQ:318000
Watchlist
Price: 4 400 KRW 0.11%
Market Cap: 38.5B KRW

Relative Value

The Relative Value of one KBG Corp stock under the Base Case scenario is 4 325.35 KRW. Compared to the current market price of 4 400 KRW, KBG Corp is Overvalued by 2%.

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
4 325.35 KRW
Overvaluation 2%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
69
vs Industry
38
Median 3Y
2.3
Median 5Y
2.5
Industry
1.5
vs History
28
vs Industry
58
Median 3Y
14.7
Median 5Y
15.7
Industry
20.8
vs History
82
vs Industry
8
Median 3Y
10.3
Median 5Y
19
Industry
13.5
vs History
33
vs Industry
29
Median 3Y
14.1
Median 5Y
12.4
Industry
22
vs History
80
vs Industry
65
Median 3Y
1.4
Median 5Y
1.6
Industry
1.7
vs History
71
vs Industry
46
Median 3Y
1.8
Median 5Y
2.1
Industry
1.7
vs History
66
vs Industry
56
Median 3Y
5.9
Median 5Y
6.1
Industry
7.2
vs History
34
vs Industry
53
Median 3Y
8.9
Median 5Y
9.1
Industry
12.9
vs History
7
vs Industry
55
Median 3Y
12.5
Median 5Y
12
Industry
17.4
vs History
82
vs Industry
10
Median 3Y
8
Median 5Y
16.3
Industry
14.9
vs History
49
vs Industry
37
Median 3Y
9.9
Median 5Y
12.4
Industry
21.2
vs History
80
vs Industry
60
Median 3Y
1.3
Median 5Y
1.7
Industry
1.3

Multiples Across Competitors

Competitors Multiples
KBG Corp 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
KBG Corp
KOSDAQ:318000
38.3B KRW 1.6 14.4 8 14.4
US
Sherwin-Williams Co
NYSE:SHW
82.4B USD 3.5 32 21.5 25.3
US
Ecolab Inc
NYSE:ECL
74.5B USD 4.7 37.6 21.5 28.8
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.3T JPY 3.6 18.6 8.8 12.1
CH
Givaudan SA
SIX:GIVN
28.7B CHF 3.8 26.2 17.9 22.5
CN
Wanhua Chemical Group Co Ltd
SSE:600309
253.6B CNY 1.4 22.9 22.2 22.2
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.7T INR 7.9 69.3 42.8 52.7
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
US
PPG Industries Inc
NYSE:PPG
23.6B USD 1.7 23.7 10.8 13.3
CH
Sika AG
F:SIKA
19.9B EUR 1.3 12 8.7 11
CH
DSM-Firmenich AG
AEX:DSFIR
18.3B EUR 1.4 73 10.8 36.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
K
KBG Corp
KOSDAQ:318000
Average EV/EBITDA: 18.3
8
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
21.5
7%
3.1
US
Ecolab Inc
NYSE:ECL
21.5
9%
2.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.8
4%
2.2
CH
Givaudan SA
SIX:GIVN
17.9
5%
3.6
CN
Wanhua Chemical Group Co Ltd
SSE:600309
22.2
33%
0.7
IN
Asian Paints Ltd
NSE:ASIANPAINT
42.8
11%
3.9
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
10.8
4%
2.7
CH
Sika AG
F:SIKA
8.7
4%
2.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
10.8
7%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
K
KBG Corp
KOSDAQ:318000
Average EV/EBIT: 25.2
14.4
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
25.3
8%
3.2
US
Ecolab Inc
NYSE:ECL
28.8
12%
2.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
12.1
N/A N/A
CH
Givaudan SA
SIX:GIVN
22.5
5%
4.5
CN
Wanhua Chemical Group Co Ltd
SSE:600309
22.2
8%
2.8
IN
Asian Paints Ltd
NSE:ASIANPAINT
52.7
11%
4.8
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
13.3
5%
2.7
CH
Sika AG
F:SIKA
11
5%
2.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
36.7
36%
1