W

Wanted Lab Inc
KOSDAQ:376980

Watchlist Manager
Wanted Lab Inc
KOSDAQ:376980
Watchlist
Price: 3 500 KRW Market Closed
Market Cap: 34.2B KRW

Relative Value

The Relative Value of one Wanted Lab Inc stock under the Base Case scenario is 4 063.41 KRW. Compared to the current market price of 3 500 KRW, Wanted Lab Inc is Undervalued by 14%.

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
4 063.41 KRW
Undervaluation 14%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
94
vs Industry
41
Median 3Y
1.9
Median 5Y
2.2
Industry
1.3
Forward
0.4
vs History
vs Industry
0
Median 3Y
12.6
Median 5Y
14.5
Industry
18.6
Forward
1.7
vs History
76
vs Industry
53
Median 3Y
12.4
Median 5Y
12.7
Industry
12.8
vs History
18
vs Industry
30
Median 3Y
17
Median 5Y
19.3
Industry
16.9
vs History
96
vs Industry
65
Median 3Y
1.8
Median 5Y
2.5
Industry
2.5
vs History
96
vs Industry
47
Median 3Y
1.4
Median 5Y
1.7
Industry
1.4
Forward
0.1
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.3
vs History
54
vs Industry
15
Median 3Y
17.3
Median 5Y
20.6
Industry
9.7
Forward
0.6
vs History
vs Industry
0
Median 3Y
9.5
Median 5Y
12.7
Industry
12.3
Forward
0.7
vs History
92
vs Industry
54
Median 3Y
8.7
Median 5Y
9.3
Industry
11.9
vs History
88
vs Industry
51
Median 3Y
9
Median 5Y
9.7
Industry
13.8
vs History
96
vs Industry
60
Median 3Y
1.6
Median 5Y
2.9
Industry
1.7

Multiples Across Competitors

Competitors Multiples
Wanted Lab 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
Wanted Lab Inc
KOSDAQ:376980
31.3B KRW 0.9 -31.8 13.7 -10.6
JP
Recruit Holdings Co Ltd
TSE:6098
12.6T JPY 3.5 28.9 18.9 22.7
NL
Randstad NV
AEX:RAND
5.7B EUR 0.2 109.2 8.4 18.9
CH
Adecco Group AG
SIX:ADEN
3.9B CHF 0.2 14.9 8.4 11.7
US
Robert Half Inc
SWB:RHJ
3.9B EUR 0.8 29.7 24.8 35.9
CN
51job Inc
F:IWQ
3.9B EUR 7.2 49.9 40.1 40.9
JP
Persol Holdings Co Ltd
TSE:2181
644.7B JPY 0.4 19.2 6.7 10.7
US
Korn Ferry
NYSE:KFY
3.5B USD 1.2 13.4 6.5 8.2
JP
TechnoPro Holdings Inc
TSE:6028
502.9B JPY 2.1 30.7 17 19.2
PL
Benefit Systems SA
WSE:BFT
11.5B PLN 2.8 21.8 11.5 18.9
US
TriNet Group Inc
NYSE:TNET
2.8B USD 0.6 21.4 11.2 14.5
P/E Multiple
Earnings Growth PEG
KR
W
Wanted Lab Inc
KOSDAQ:376980
Average P/E: 33.9
Negative Multiple: -31.8
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
28.9
17%
1.7
NL
R
Randstad NV
AEX:RAND
109.2
76%
1.4
CH
A
Adecco Group AG
SIX:ADEN
14.9
22%
0.7
US
R
Robert Half Inc
SWB:RHJ
29.7
2%
14.8
CN
5
51job Inc
F:IWQ
49.9
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
19.2
15%
1.3
US
Korn Ferry
NYSE:KFY
13.4
12%
1.1
JP
TechnoPro Holdings Inc
TSE:6028
30.7
19%
1.6
PL
B
Benefit Systems SA
WSE:BFT
21.8
27%
0.8
US
TriNet Group Inc
NYSE:TNET
21.4
16%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
W
Wanted Lab Inc
KOSDAQ:376980
Average EV/EBITDA: 15.2
13.7
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
18.9
12%
1.6
NL
R
Randstad NV
AEX:RAND
8.4
5%
1.7
CH
A
Adecco Group AG
SIX:ADEN
8.4
8%
1
US
R
Robert Half Inc
SWB:RHJ
24.8
13%
1.9
CN
5
51job Inc
F:IWQ
40.1
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
6.7
8%
0.8
US
Korn Ferry
NYSE:KFY
6.5
9%
0.7
JP
TechnoPro Holdings Inc
TSE:6028
17
12%
1.4
PL
B
Benefit Systems SA
WSE:BFT
11.5
26%
0.4
US
TriNet Group Inc
NYSE:TNET
11.2
5%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
W
Wanted Lab Inc
KOSDAQ:376980
Average EV/EBIT: 20.1
Negative Multiple: -10.6
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
22.7
N/A N/A
NL
R
Randstad NV
AEX:RAND
18.9
18%
1
CH
A
Adecco Group AG
SIX:ADEN
11.7
14%
0.8
US
R
Robert Half Inc
SWB:RHJ
35.9
14%
2.6
CN
5
51job Inc
F:IWQ
40.9
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
10.7
N/A N/A
US
Korn Ferry
NYSE:KFY
8.2
10%
0.8
JP
TechnoPro Holdings Inc
TSE:6028
19.2
N/A N/A
PL
B
Benefit Systems SA
WSE:BFT
18.9
27%
0.7
US
TriNet Group Inc
NYSE:TNET
14.5
1%
14.5