B

Brand X Co Ltd
KOSDAQ:337930

Watchlist Manager
Brand X Co Ltd
KOSDAQ:337930
Watchlist
Price: 5 350 KRW 3.48% Market Closed
Market Cap: 158.8B KRW

Relative Value

The Relative Value of one Brand X Co Ltd stock under the Base Case scenario is hidden KRW. Compared to the current market price of 5 350 KRW, Brand X Co Ltd is hidden .

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.

Brand X Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
52
Median 3Y
0.7
Median 5Y
0.8
Industry
1
Forward
0.4
vs History
76
vs Industry
48
Median 3Y
11.4
Median 5Y
14.1
Industry
18
Forward
4.3
vs History
63
vs Industry
3
Median 3Y
7.2
Median 5Y
11.8
Industry
10.2
vs History
49
vs Industry
28
Median 3Y
10.1
Median 5Y
11.6
Industry
18.1
vs History
92
vs Industry
30
Median 3Y
1.7
Median 5Y
1.9
Industry
1.3
vs History
92
vs Industry
62
Median 3Y
0.6
Median 5Y
0.7
Industry
1.2
Forward
0.3
vs History
92
vs Industry
77
Median 3Y
0.9
Median 5Y
1.1
Industry
3.9
vs History
77
vs Industry
56
Median 3Y
4.7
Median 5Y
5.9
Industry
9.8
Forward
4.3
vs History
69
vs Industry
51
Median 3Y
6.8
Median 5Y
8.4
Industry
13.3
Forward
2.6
vs History
65
vs Industry
4
Median 3Y
5.5
Median 5Y
10.9
Industry
11.4
vs History
53
vs Industry
10
Median 3Y
5.5
Median 5Y
6.2
Industry
15.1
vs History
92
vs Industry
30
Median 3Y
1.4
Median 5Y
1.5
Industry
1

Multiples Across Competitors

Competitors Multiples
Brand X 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
Brand X Co Ltd
KOSDAQ:337930
158.8B KRW 0.6 10.4 4.4 6.8
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
318.3B EUR 3.8 29 13.1 19
FR
Hermes International SCA
PAR:RMS
220.6B EUR 14 49.2 28.7 32.8
KR
SBW
KRX:102280
235.5T KRW 2 563.1 -117 637.1 -79 390.5 -58 109.2
FR
EssilorLuxottica SA
PAR:EL
122.4B EUR 4.5 51.4 19.4 36.8
CH
Compagnie Financiere Richemont SA
SIX:CFR
101.2B CHF 5 26.5 22.7 22.7
FR
Christian Dior SE
PAR:CDI
108.5B EUR 1.3 23.8 5 7.2
FR
Kering SA
PAR:KER
37.3B EUR 2.4 51.2 12.8 28.5
IN
Titan Company Ltd
NSE:TITAN
3.6T INR 5.3 87.3 53.4 59.7
DE
Adidas AG
XETRA:ADS
29.9B EUR 1.2 24.5 10.4 16.6
CN
ANTA Sports Products Ltd
HKEX:2020
229.9B HKD 2.7 13.8 11.2 11.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
B
Brand X Co Ltd
KOSDAQ:337930
Average EV/EBITDA: 18.1
4.4
3%
1.5
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
13.1
0%
N/A
FR
Hermes International SCA
PAR:RMS
28.7
7%
4.1
KR
SBW
KRX:102280
Negative Multiple: -79 390.5 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
19.4
10%
1.9
CH
Compagnie Financiere Richemont SA
SIX:CFR
22.7
8%
2.8
FR
Christian Dior SE
PAR:CDI
5
N/A N/A
FR
Kering SA
PAR:KER
12.8
-1%
N/A
IN
Titan Company Ltd
NSE:TITAN
53.4
25%
2.1
DE
Adidas AG
XETRA:ADS
10.4
21%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
11.2
8%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
B
Brand X Co Ltd
KOSDAQ:337930
Average EV/EBIT: 24.1
6.8
14%
0.5
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
19
4%
4.7
FR
Hermes International SCA
PAR:RMS
32.8
7%
4.7
KR
SBW
KRX:102280
Negative Multiple: -58 109.2 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
36.8
18%
2
CH
Compagnie Financiere Richemont SA
SIX:CFR
22.7
10%
2.3
FR
Christian Dior SE
PAR:CDI
7.2
N/A N/A
FR
Kering SA
PAR:KER
28.5
1%
28.5
IN
Titan Company Ltd
NSE:TITAN
59.7
26%
2.3
DE
Adidas AG
XETRA:ADS
16.6
35%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
11.2
11%
1