Mirae Corp banner
M

Mirae Corp
KRX:025560

Watchlist Manager
Mirae Corp
KRX:025560
Watchlist
Price: 14 450 KRW 0.42% Market Closed
Market Cap: ₩64.7B

EV/EBITDA

6.9
Current
785%
More Expensive
vs 3-y average of 0.8

Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBITDA
6.9
=
Enterprise Value
₩67.1B
/
EBITDA
₩10B

Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBITDA
6.9
=
Enterprise Value
₩67.1B
/
EBITDA
₩10B

Valuation Scenarios

Mirae Corp is trading above its 3-year average

If EV/EBITDA returns to its 3-Year Average (0.8), the stock would be worth ₩1 632.13 (89% downside from current price).

Statistics
Positive Scenarios
2/3
Maximum Downside
-89%
Maximum Upside
+71%
Average Upside
2%
Scenario EV/EBITDA Value Implied Price Upside/Downside
Current Multiple 6.9 ₩14 450
0%
3-Year Average 0.8 ₩1 632.13
-89%
Industry Average 11.7 ₩24 684.34
+71%
Country Average 8.5 ₩17 979.43
+24%

Forward EV/EBITDA
Today’s price vs future ebitda

Not enough data available to calculate forward EV/EBITDA

Peer Comparison

All Multiples
EV/EBITDA
P/E
All Countries
Close
Market Cap EV/EBITDA P/E
KR
Mirae Corp
KRX:025560
64.5B KRW 6.9 6.4
NL
ASML Holding NV
AEX:ASML
481.7B EUR 34.4 46.4
US
Lam Research Corp
NASDAQ:LRCX
332.3B USD 44.4 52.9
US
Applied Materials Inc
NASDAQ:AMAT
320.2B USD 36.6 41.5
US
KLA Corp
NASDAQ:KLAC
237.6B USD 41.2 52.8
US
Brooks Automation Inc
LSE:0HQ1
234.5B USD 5 865 -4 053.1
JP
Tokyo Electron Ltd
TSE:8035
20.8T JPY 30.3 41.4
JP
Advantest Corp
TSE:6857
20.3T JPY 45.9 70.2
US
Teradyne Inc
NASDAQ:TER
60.1B USD 76.1 112.4
CN
NAURA Technology Group Co Ltd
SZSE:002371
346.3B CNY 56.8 62.3
JP
Disco Corp
TSE:6146
7.8T JPY 39.7 59.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
M
Mirae Corp
KRX:025560
Average EV/EBITDA: 570.7
6.9
N/A N/A
NL
ASML Holding NV
AEX:ASML
34.4
17%
2
US
Lam Research Corp
NASDAQ:LRCX
44.4
26%
1.7
US
Applied Materials Inc
NASDAQ:AMAT
36.6
18%
2
US
KLA Corp
NASDAQ:KLAC
41.2
18%
2.3
US
B
Brooks Automation Inc
LSE:0HQ1
5 865
48%
122.2
JP
Tokyo Electron Ltd
TSE:8035
30.3
13%
2.3
JP
Advantest Corp
TSE:6857
45.9
36%
1.3
US
Teradyne Inc
NASDAQ:TER
76.1
38%
2
CN
NAURA Technology Group Co Ltd
SZSE:002371
56.8
N/A N/A
JP
Disco Corp
TSE:6146
39.7
16%
2.5
P/E Multiple
Earnings Growth PEG
KR
M
Mirae Corp
KRX:025560
Average P/E: 54.6
6.4
N/A N/A
NL
ASML Holding NV
AEX:ASML
46.4
20%
2.3
US
Lam Research Corp
NASDAQ:LRCX
52.9
24%
2.2
US
Applied Materials Inc
NASDAQ:AMAT
41.5
20%
2.1
US
KLA Corp
NASDAQ:KLAC
52.8
22%
2.4
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -4 053.1 N/A N/A
JP
Tokyo Electron Ltd
TSE:8035
41.4
13%
3.2
JP
Advantest Corp
TSE:6857
70.2
50%
1.4
US
Teradyne Inc
NASDAQ:TER
112.4
44%
2.6
CN
NAURA Technology Group Co Ltd
SZSE:002371
62.3
N/A N/A
JP
Disco Corp
TSE:6146
59.5
16%
3.7

Market Distribution

In line with most companies in Korea
Percentile
41st
Based on 1 135 companies
41st percentile
6.9
Low
0 — 5.3
Typical Range
5.3 — 15.6
High
15.6 —
Distribution Statistics
Korea
Min 0
30th Percentile 5.3
Median 8.5
70th Percentile 15.6
Max 24 013.5

Mirae Corp
Glance View

Market Cap
64.7B KRW
Industry
Semiconductors

Mirae Corp. engages in the manufacture and sale of semiconductor equipment and chip mounters. The company is headquartered in Cheonan, Chungcheongnam-Do. The firm's products include SMT (Mounter), ATE (Test Handler) and LMT (Linear Motor). Its SMT (Mounter) includes MAI Series, QUBE Series, MR Series, Mx Series, Feeder, Software and Accessories; ATE (Test Handler) includes Memory Test Handler, Burn-In Sorters and Module Test Handler, and LMT (Linear Motor) includes U-Coreless Type, T-Core Type, Platen-Core Type, Data, Movie Data and Certification. The company offers a range of accessories, including Reel Exchanger, Feeder Stacker, Trolley, Stick Feeder, Feeder Precision Adjustion Station and Reel Tape Cutter. Its range of Burn-In Sorters includes M850, M850i and M850S. Its Module Test Handler includes MR7500. The company offers a range of U-Coreless Type linear motors, including ML-ULT series, ML-ULS series, ML-ULM series, ML-ULL series and ML-ULX series.

Intrinsic Value
16 556.81 KRW
Undervaluation 13%
Intrinsic Value
Price ₩14 450
M
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett