Ottogi Corp
KRX:007310

Watchlist Manager
Ottogi Corp Logo
Ottogi Corp
KRX:007310
Watchlist
Price: 395 000 KRW -0.63% Market Closed
Market Cap: 1.5T KRW

Relative Value

The Relative Value of one Ottogi Corp stock under the Base Case scenario is 462 892.85 KRW. Compared to the current market price of 395 000 KRW, Ottogi Corp is Undervalued by 15%.

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
462 892.85 KRW
Undervaluation 15%
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
16.3
Forward
8.6
vs History
69
vs Industry
58
Median 3Y
4.4
Median 5Y
8
Industry
9.5
vs History
39
vs Industry
3
Median 3Y
20.8
Median 5Y
17.4
Industry
16.8
vs History
92
vs Industry
71
Median 3Y
0.7
Median 5Y
0.9
Industry
1.4
vs History
98
vs Industry
78
Median 3Y
0.5
Median 5Y
0.5
Industry
1.1
Forward
0.4
vs History
93
vs Industry
69
Median 3Y
2.6
Median 5Y
3.1
Industry
4.7
vs History
82
vs Industry
69
Median 3Y
3.5
Median 5Y
4.7
Industry
9.9
vs History
66
vs Industry
58
Median 3Y
6.1
Median 5Y
7.9
Industry
13.2
Forward
5
vs History
74
vs Industry
62
Median 3Y
4.4
Median 5Y
7.7
Industry
10.6
vs History
28
vs Industry
42
Median 3Y
7
Median 5Y
5.6
Industry
14.6
vs History
95
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 11.1 3.2 6.1
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
216.8B CHF 2.4 19.9 13.6 16.7
US
Mondelez International Inc
NASDAQ:MDLZ
86.7B USD 2.4 24.1 17.4 22.3
FR
Danone SA
PAR:BN
46.8B EUR 1.7 23.2 11.1 14.7
ZA
Tiger Brands Ltd
JSE:TBS
50.4B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
30.5B CHF 5.6 45.3 25.8 34.3
US
Hershey Co
NYSE:HSY
34.3B USD 3.2 20.8 13.7 16.4
CN
Muyuan Foods Co Ltd
SZSE:002714
239.2B CNY 1.6 9.7 10.3 10.3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
227.7B CNY 8.3 34.4 28 28
US
Kraft Heinz Co
NASDAQ:KHC
31.1B USD 1.2 11.7 7.9 9.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Ottogi Corp
KRX:007310
Average EV/EBITDA: 18 667.3
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
13.6
3%
4.5
US
Mondelez International Inc
NASDAQ:MDLZ
17.4
-1%
N/A
FR
Danone SA
PAR:BN
11.1
5%
2.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
25.8
8%
3.2
US
Hershey Co
NYSE:HSY
13.7
-8%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
10.3
33%
0.3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28
17%
1.6
US
Kraft Heinz Co
NASDAQ:KHC
7.9
-1%
N/A