D

Dear U Co Ltd
KOSDAQ:376300

Watchlist Manager
Dear U Co Ltd
KOSDAQ:376300
Watchlist
Price: 34 200 KRW -0.29% Market Closed
Market Cap: 811.9B KRW

Relative Value

The Relative Value of one Dear U Co Ltd stock under the Base Case scenario is 33 304.75 KRW. Compared to the current market price of 34 200 KRW, Dear U Co Ltd is Overvalued by 3%.

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
33 304.75 KRW
Overvaluation 3%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
75
vs Industry
9
Median 3Y
12.2
Median 5Y
13.2
Industry
2.4
Forward
9.6
vs History
19
vs Industry
16
Median 3Y
41.9
Median 5Y
35
Industry
22.3
Forward
42.5
vs History
84
vs Industry
11
Median 3Y
44.6
Median 5Y
47.4
Industry
16
vs History
92
vs Industry
10
Median 3Y
51.3
Median 5Y
54.4
Industry
20.9
vs History
80
vs Industry
24
Median 3Y
4.8
Median 5Y
5.1
Industry
3
vs History
76
vs Industry
11
Median 3Y
10.2
Median 5Y
11.2
Industry
2.4
Forward
7.8
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
4.9
vs History
75
vs Industry
18
Median 3Y
27.3
Median 5Y
31.1
Industry
12.2
Forward
18.6
vs History
73
vs Industry
19
Median 3Y
29.9
Median 5Y
33.4
Industry
15.9
Forward
20.2
vs History
84
vs Industry
13
Median 3Y
38.9
Median 5Y
41
Industry
14.7
vs History
92
vs Industry
9
Median 3Y
43
Median 5Y
47
Industry
17.4
vs History
69
vs Industry
10
Median 3Y
11
Median 5Y
12.5
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
811.9B KRW 10.4 58.8 22.5 24.6
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
423.2B USD 108.6 386.4 475.9 490.5
DE
SAP SE
XETRA:SAP
238.9B EUR 6.5 33.7 20.7 23.4
US
Salesforce Inc
NYSE:CRM
225.7B USD 5.6 31.2 18.2 25.1
US
Applovin Corp
NASDAQ:APP
209.1B USD 37.9 73.9 58.6 63.8
US
Intuit Inc
NASDAQ:INTU
157.8B USD 8.1 38.3 26.5 30.7
US
NCR Corp
LSE:0K45
142.7B USD 53.9 -2 339.4 405.4 1 186.1
US
Adobe Inc
NASDAQ:ADBE
127.4B USD 5.4 17.9 13.3 14.6
US
Synopsys Inc
NASDAQ:SNPS
94B USD 13.3 70.6 66.3 114.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
85.3B USD 16.4 80.4 45.6 51.7
P/S Multiple
Revenue Growth P/S to Growth
KR
D
Dear U Co Ltd
KOSDAQ:376300
Average P/S: 21 288.8
10.4
16%
0.7
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
108.6
46%
2.4
DE
SAP SE
XETRA:SAP
6.5
11%
0.6
US
Salesforce Inc
NYSE:CRM
5.6
10%
0.6
US
Applovin Corp
NASDAQ:APP
37.9
29%
1.3
US
Intuit Inc
NASDAQ:INTU
8.1
13%
0.6
US
N
NCR Corp
LSE:0K45
53.9
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
5.4
10%
0.5
US
Synopsys Inc
NASDAQ:SNPS
13.3
20%
0.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.4
14%
1.2
P/E Multiple
Earnings Growth PEG
KR
D
Dear U Co Ltd
KOSDAQ:376300
Average P/E: 87.9
58.8
30%
2
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
386.4
94%
4.1
DE
SAP SE
XETRA:SAP
33.7
48%
0.7
US
Salesforce Inc
NYSE:CRM
31.2
32%
1
US
Applovin Corp
NASDAQ:APP
73.9
61%
1.2
US
Intuit Inc
NASDAQ:INTU
38.3
31%
1.2
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 339.4
-49%
N/A
US
Adobe Inc
NASDAQ:ADBE
17.9
21%
0.9
US
Synopsys Inc
NASDAQ:SNPS
70.6
43%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.4
34%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
D
Dear U Co Ltd
KOSDAQ:376300
Average EV/EBITDA: 115.3
22.5
32%
0.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
475.9
137%
3.5
DE
SAP SE
XETRA:SAP
20.7
18%
1.2
US
Salesforce Inc
NYSE:CRM
18.2
24%
0.8
US
Applovin Corp
NASDAQ:APP
58.6
53%
1.1
US
Intuit Inc
NASDAQ:INTU
26.5
27%
1
US
N
NCR Corp
LSE:0K45
405.4
16%
25.3
US
Adobe Inc
NASDAQ:ADBE
13.3
16%
0.8
US
Synopsys Inc
NASDAQ:SNPS
66.3
56%
1.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
45.6
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
D
Dear U Co Ltd
KOSDAQ:376300
Average EV/EBIT: 202.5
24.6
33%
0.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
490.5
141%
3.5
DE
SAP SE
XETRA:SAP
23.4
21%
1.1
US
Salesforce Inc
NYSE:CRM
25.1
34%
0.7
US
Applovin Corp
NASDAQ:APP
63.8
57%
1.1
US
Intuit Inc
NASDAQ:INTU
30.7
32%
1
US
N
NCR Corp
LSE:0K45
1 186.1
70%
16.9
US
Adobe Inc
NASDAQ:ADBE
14.6
17%
0.9
US
Synopsys Inc
NASDAQ:SNPS
114.2
73%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
51.7
30%
1.7