Century Co Ltd
KRX:002420

Watchlist Manager
Century Co Ltd Logo
Century Co Ltd
KRX:002420
Watchlist
Price: 5 840 KRW 1.04%
Market Cap: 34.9B KRW

Relative Value

The Relative Value of one Century Co Ltd stock under the Base Case scenario is 5 370.98 KRW. Compared to the current market price of 5 840 KRW, Century Co Ltd is Overvalued by 8%.

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
5 370.98 KRW
Overvaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
64
Median 3Y
1.2
Median 5Y
1.3
Industry
1.5
vs History
vs Industry
Median 3Y
-13.3
Median 5Y
-17.5
Industry
17.2
vs History
vs Industry
Median 3Y
-34.2
Median 5Y
-22.7
Industry
11.1
vs History
vs Industry
Median 3Y
-16.7
Median 5Y
-18.1
Industry
15.4
vs History
47
vs Industry
50
Median 3Y
1.4
Median 5Y
1.4
Industry
1.8
vs History
57
vs Industry
51
Median 3Y
1.7
Median 5Y
1.7
Industry
1.6
vs History
55
vs Industry
11
Median 3Y
21.5
Median 5Y
17.7
Industry
3.5
vs History
vs Industry
0
Median 3Y
-51.5
Median 5Y
-53.3
Industry
8.9
vs History
vs Industry
Median 3Y
-29.3
Median 5Y
-29.5
Industry
12.7
vs History
vs Industry
Median 3Y
-44.1
Median 5Y
-30.2
Industry
10.5
vs History
vs Industry
Median 3Y
-23.5
Median 5Y
-23.4
Industry
12.7
vs History
44
vs Industry
49
Median 3Y
1.1
Median 5Y
1.1
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Century 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
Century Co Ltd
KRX:002420
34.9B KRW 1.2 -12.6 -69.1 -24.1
US
Netflix Inc
NASDAQ:NFLX
380.7B USD 8.8 36.5 13.4 30.5
US
Walt Disney Co
NYSE:DIS
207.8B USD 2.2 16.8 12.4 17.2
LU
Spotify Technology SA
NYSE:SPOT
118B USD 6 71.9 44.4 46.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
70.5B USD 1.9 145.4 5.1 57
NL
Universal Music Group NV
AEX:UMG
40.7B EUR 2.7 7.2 8.6 8.6
US
TKO Group Holdings Inc
NYSE:TKO
39.7B USD 9.2 173.6 29.4 42
US
Live Nation Entertainment Inc
NYSE:LYV
33.8B USD 1.4 104.8 17.2 25.4
CN
Tencent Music Entertainment Group
NYSE:TME
27.9B USD 6.2 18 18.8 18.8
US
Roku Inc
NASDAQ:ROKU
16.6B USD 3.6 -598.5 -178.6 -128.7
US
Warner Music Group Corp
NASDAQ:WMG
15.9B USD 2.4 44 15.1 21.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Century Co Ltd
KRX:002420
Average EV/EBITDA: 18.3
Negative Multiple: -69.1
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
13.4
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.4
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
44.4
40%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.6
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.4
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.2
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
18.8
22%
0.9
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -178.6 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
15.1
15%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Century Co Ltd
KRX:002420
Average EV/EBIT: 29.7
Negative Multiple: -24.1
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
30.5
25%
1.2
US
Walt Disney Co
NYSE:DIS
17.2
17%
1
LU
Spotify Technology SA
NYSE:SPOT
46.8
42%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
57
57%
1
NL
Universal Music Group NV
AEX:UMG
8.6
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
42
36%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
25.4
14%
1.8
CN
Tencent Music Entertainment Group
NYSE:TME
18.8
23%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -128.7 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
21.2
19%
1.1