D

Douzone Bizon Co Ltd
KRX:012510

Watchlist Manager
Douzone Bizon Co Ltd
KRX:012510
Watchlist
Price: 88 400 KRW -1.78% Market Closed
Market Cap: 2.7T KRW

Relative Value

The Relative Value of one Douzone Bizon Co Ltd stock under the Base Case scenario is hidden KRW. Compared to the current market price of 88 400 KRW, Douzone Bizon Co Ltd is hidden .

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.

Douzone Bizon Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
23
vs Industry
30
Median 3Y
3.8
Median 5Y
4.4
Industry
2.4
Forward
5.6
vs History
25
vs Industry
17
Median 3Y
41.3
Median 5Y
39
Industry
22.5
Forward
33
vs History
23
vs Industry
31
Median 3Y
16.1
Median 5Y
17.4
Industry
16.2
vs History
47
vs Industry
21
Median 3Y
24.9
Median 5Y
32
Industry
20.8
vs History
23
vs Industry
37
Median 3Y
2.9
Median 5Y
3.2
Industry
3
vs History
20
vs Industry
26
Median 3Y
4.2
Median 5Y
4.4
Industry
2.4
Forward
6
vs History
19
vs Industry
22
Median 3Y
9.7
Median 5Y
10
Industry
4.9
vs History
22
vs Industry
27
Median 3Y
14.4
Median 5Y
14.8
Industry
12.3
Forward
17.2
vs History
19
vs Industry
22
Median 3Y
21.7
Median 5Y
21.9
Industry
15.8
Forward
23.9
vs History
22
vs Industry
27
Median 3Y
16.1
Median 5Y
18.5
Industry
14.8
vs History
36
vs Industry
21
Median 3Y
23.6
Median 5Y
28.2
Industry
17.4
vs History
22
vs Industry
46
Median 3Y
1.8
Median 5Y
1.9
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Douzone Bizon 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
Douzone Bizon Co Ltd
KRX:012510
2.5T KRW 6 44.1 20 27.7
US
Microsoft Corp
NASDAQ:MSFT
3.6T USD 12.1 33.9 20.2 26.1
US
Oracle Corp
NYSE:ORCL
540.6B USD 9.2 43.4 24.4 32.9
US
ServiceNow Inc
NYSE:NOW
178.6B USD 14.1 103.2 71.7 99.5
US
Palo Alto Networks Inc
NASDAQ:PANW
131.2B USD 13.7 117.4 78.7 100.3
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
127.7B USD 28 -406.6 -2 227.6 -390.3
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.7 22 37.1
US
Fortinet Inc
NASDAQ:FTNT
61B USD 9.3 32.5 26.9 28.8
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
37.7B USD 13.3 -918.9 13 634.8 -269
IL
Cyberark Software Ltd
NASDAQ:CYBR
23.2B USD 17.8 -102.3 -2 116.6 -166.4
P/E Multiple
Earnings Growth PEG
KR
D
Douzone Bizon Co Ltd
KRX:012510
Average P/E: 145.8
44.1
24%
1.8
US
Microsoft Corp
NASDAQ:MSFT
33.9
18%
1.9
US
Oracle Corp
NYSE:ORCL
43.4
37%
1.2
US
ServiceNow Inc
NYSE:NOW
103.2
53%
1.9
US
Palo Alto Networks Inc
NASDAQ:PANW
117.4
46%
2.6
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -406.6 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.7
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
32.5
12%
2.7
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -918.9 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -102.3 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
D
Douzone Bizon Co Ltd
KRX:012510
Average EV/EBITDA: 1 574.2
20
14%
1.4
US
Microsoft Corp
NASDAQ:MSFT
20.2
20%
1
US
Oracle Corp
NYSE:ORCL
24.4
41%
0.6
US
ServiceNow Inc
NYSE:NOW
71.7
53%
1.4
US
Palo Alto Networks Inc
NASDAQ:PANW
78.7
41%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -2 227.6
185%
N/A
US
V
VMware Inc
XETRA:BZF1
22
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
26.9
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
13 634.8
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 116.6 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
D
Douzone Bizon Co Ltd
KRX:012510
Average EV/EBIT: 91.2
27.7
19%
1.5
US
Microsoft Corp
NASDAQ:MSFT
26.1
17%
1.5
US
Oracle Corp
NYSE:ORCL
32.9
37%
0.9
US
ServiceNow Inc
NYSE:NOW
99.5
65%
1.5
US
Palo Alto Networks Inc
NASDAQ:PANW
100.3
50%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -390.3 N/A N/A
US
V
VMware Inc
XETRA:BZF1
37.1
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
28.8
17%
1.7
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -269 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -166.4 N/A N/A