First Time Loading...
D

Dear U Co Ltd
KOSDAQ:376300

Watchlist Manager
Dear U Co Ltd
KOSDAQ:376300
Watchlist
Price: 25 550 KRW -0.2% Market Closed
Updated: May 14, 2024

Relative Value

The Relative Value of one Dear U Co Ltd stock under the Base Case scenario is 33 367.62 KRW. Compared to the current market price of 25 550 KRW, Dear U Co Ltd is Undervalued by 23%.

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
33 367.62 KRW
Undervaluation 23%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
13
Median 3Y
14.1
Median 5Y
14.1
Industry
2.3
Forward
7.8
vs History
56
vs Industry
21
Median 3Y
34.9
Median 5Y
34.9
Industry
24.3
Forward
20.2
vs History
93
vs Industry
19
Median 3Y
51.2
Median 5Y
51.2
Industry
17.4
vs History
81
vs Industry
14
Median 3Y
61.5
Median 5Y
61.5
Industry
22.4
vs History
93
vs Industry
30
Median 3Y
5.8
Median 5Y
5.8
Industry
2.7
vs History
93
vs Industry
15
Median 3Y
12.4
Median 5Y
12.4
Industry
2.3
Forward
6.2
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
4.8
vs History
93
vs Industry
22
Median 3Y
35.2
Median 5Y
35.2
Industry
13.2
Forward
15.4
vs History
93
vs Industry
24
Median 3Y
36.5
Median 5Y
36.5
Industry
16.8
Forward
16.5
vs History
93
vs Industry
22
Median 3Y
44.8
Median 5Y
44.8
Industry
15.9
vs History
84
vs Industry
15
Median 3Y
51.6
Median 5Y
51.6
Industry
18.7
vs History
93
vs Industry
12
Median 3Y
14.5
Median 5Y
14.5
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Dear U 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
Dear U Co Ltd
KOSDAQ:376300
606.5B KRW 8.9 30.6 18.9 20.1
US
Ezenia! Inc
OTC:EZEN
789.1B USD 325 533 -251 383.2 -254 217.5 -246 745.2
US
Advant-e Corp
OTC:ADVC
670.7B USD 66 369.3 335 223.2 201 163.8 221 259.6
US
Salesforce Inc
NYSE:CRM
269B USD 7.7 65.1 26.4 43.9
DE
SAP SE
XETRA:SAP
204.2B EUR 6.4 42.2 24.7 29.6
US
Adobe Inc
NASDAQ:ADBE
215.7B USD 10.9 45.2 26.9 30.3
US
Intuit Inc
NASDAQ:INTU
176.5B USD 11.7 64 42.7 52.1
US
Synopsys Inc
NASDAQ:SNPS
85B USD 13.9 60.3 50.4 59.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
77B USD 18.9 73.7 56.6 63.7
US
Workday Inc
NASDAQ:WDAY
65.4B USD 9 47.2 130.3 331.1
CA
Constellation Software Inc
TSX:CSU
78B CAD 6.8 101 26.4 49.1
EV/EBITDA Multiple
EBITDA Growth
KR
D
Dear U Co Ltd
KOSDAQ:376300
Average EV/EBITDA: 20 156.7
18.9
210%
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -254 217.5 N/A
US
A
Advant-e Corp
OTC:ADVC
201 163.8
N/A
US
Salesforce Inc
NYSE:CRM
26.4
70%
DE
SAP SE
XETRA:SAP
24.7
64%
US
Adobe Inc
NASDAQ:ADBE
26.9
69%
US
Intuit Inc
NASDAQ:INTU
42.7
123%
US
Synopsys Inc
NASDAQ:SNPS
50.4
130%
US
Cadence Design Systems Inc
NASDAQ:CDNS
56.6
107%
US
Workday Inc
NASDAQ:WDAY
130.3
652%
CA
Constellation Software Inc
TSX:CSU
26.4
N/A
EV/EBIT Multiple
EBIT Growth
KR
D
Dear U Co Ltd
KOSDAQ:376300
Average EV/EBIT: 22 193.9
20.1
215%
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -246 745.2 N/A
US
A
Advant-e Corp
OTC:ADVC
221 259.6
N/A
US
Salesforce Inc
NYSE:CRM
43.9
179%
DE
SAP SE
XETRA:SAP
29.6
79%
US
Adobe Inc
NASDAQ:ADBE
30.3
79%
US
Intuit Inc
NASDAQ:INTU
52.1
166%
US
Synopsys Inc
NASDAQ:SNPS
59.4
144%
US
Cadence Design Systems Inc
NASDAQ:CDNS
63.7
123%
US
Workday Inc
NASDAQ:WDAY
331.1
1 591%
CA
Constellation Software Inc
TSX:CSU
49.1
N/A

See Also

Discover More