Ottogi Corp
KRX:007310

Watchlist Manager
Ottogi Corp Logo
Ottogi Corp
KRX:007310
Watchlist
Price: 398 000 KRW 0.76% Market Closed
Market Cap: 1.5T KRW

Relative Value

The Relative Value of one Ottogi Corp stock under the Base Case scenario is 462 932.66 KRW. Compared to the current market price of 398 000 KRW, Ottogi Corp 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
462 932.66 KRW
Undervaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
71
Median 3Y
0.4
Median 5Y
0.5
Industry
0.9
Forward
0.4
vs History
41
vs Industry
50
Median 3Y
9
Median 5Y
10.3
Industry
16.2
Forward
8.6
vs History
69
vs Industry
58
Median 3Y
4.4
Median 5Y
8
Industry
9.5
vs History
38
vs Industry
3
Median 3Y
20.8
Median 5Y
17.1
Industry
17.2
vs History
93
vs Industry
71
Median 3Y
0.7
Median 5Y
0.9
Industry
1.5
vs History
98
vs Industry
78
Median 3Y
0.5
Median 5Y
0.5
Industry
1.1
Forward
0.4
vs History
95
vs Industry
69
Median 3Y
2.6
Median 5Y
3.2
Industry
4.7
vs History
85
vs Industry
69
Median 3Y
3.6
Median 5Y
4.7
Industry
10
vs History
66
vs Industry
58
Median 3Y
6.1
Median 5Y
8
Industry
12.9
Forward
5
vs History
74
vs Industry
62
Median 3Y
4.6
Median 5Y
7.7
Industry
10.7
vs History
26
vs Industry
42
Median 3Y
7
Median 5Y
5.6
Industry
14.9
vs History
96
vs Industry
78
Median 3Y
0.6
Median 5Y
0.7
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Ottogi Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Ottogi Corp
KRX:007310
1.4T KRW 0.4 11.2 3.2 6.2
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
225.6B CHF 2.5 20.7 14 17.3
US
Mondelez International Inc
NASDAQ:MDLZ
87.4B USD 2.4 24.3 17.5 22.5
FR
Danone SA
PAR:BN
48.5B EUR 1.8 24 11.4 15.2
ZA
Tiger Brands Ltd
JSE:TBS
54.1B Zac 0 0 0 0
MY
Ocb Bhd
KLSE:OCB
178B MYR 555.4 42 128.1 5 100.1 6 199.5
JP
Global Food Creators Co Ltd
TSE:7559
5.5T JPY 247 13 679 7 180.6 8 219.5
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
29.7B CHF 5.4 44.2 25.2 33.4
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
246.3B CNY 8.9 37.2 30.6 30.6
US
Hershey Co
NYSE:HSY
32.6B USD 3 19.8 13 15.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Ottogi Corp
KRX:007310
Average EV/EBITDA: 19 893.8
3.2
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
14
3%
4.7
US
Mondelez International Inc
NASDAQ:MDLZ
17.5
-1%
N/A
FR
Danone SA
PAR:BN
11.4
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
23%
N/A
MY
O
Ocb Bhd
KLSE:OCB
5 100.1
N/A N/A
JP
Global Food Creators Co Ltd
TSE:7559
7 180.6
N/A N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
25.2
8%
3.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
30.6
17%
1.8
US
Hershey Co
NYSE:HSY
13
-8%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Ottogi Corp
KRX:007310
Average EV/EBIT: 33 284.4
6.2
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
17.3
2%
8.6
US
Mondelez International Inc
NASDAQ:MDLZ
22.5
-2%
N/A
FR
Danone SA
PAR:BN
15.2
6%
2.5
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
MY
O
Ocb Bhd
KLSE:OCB
6 199.5
N/A N/A
JP
Global Food Creators Co Ltd
TSE:7559
8 219.5
N/A N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.4
9%
3.7
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
30.6
13%
2.4
US
Hershey Co
NYSE:HSY
15.7
-10%
N/A