Cheil Worldwide Inc
KRX:030000

Watchlist Manager
Cheil Worldwide Inc Logo
Cheil Worldwide Inc
KRX:030000
Watchlist
Price: 23 000 KRW -0.22% Market Closed
Market Cap: 2.3T KRW

Relative Value

The Relative Value of one Cheil Worldwide Inc stock under the Base Case scenario is 27 374.66 KRW. Compared to the current market price of 23 000 KRW, Cheil Worldwide Inc is Undervalued by 16%.

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
27 374.66 KRW
Undervaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
42
vs Industry
76
Median 3Y
0.5
Median 5Y
0.5
Industry
1.5
Forward
0.5
vs History
11
vs Industry
37
Median 3Y
10
Median 5Y
11.1
Industry
17.2
Forward
11.2
vs History
9
vs Industry
47
Median 3Y
8.1
Median 5Y
8.6
Industry
11
vs History
12
vs Industry
36
Median 3Y
12.3
Median 5Y
12.6
Industry
15.5
vs History
49
vs Industry
49
Median 3Y
1.5
Median 5Y
1.6
Industry
1.8
vs History
46
vs Industry
81
Median 3Y
0.3
Median 5Y
0.4
Industry
1.6
Forward
0.4
vs History
49
vs Industry
75
Median 3Y
0.8
Median 5Y
0.9
Industry
3.5
vs History
46
vs Industry
52
Median 3Y
3.4
Median 5Y
3.8
Industry
8.9
Forward
3.9
vs History
46
vs Industry
46
Median 3Y
4.2
Median 5Y
4.8
Industry
12.7
Forward
4.6
vs History
14
vs Industry
52
Median 3Y
6
Median 5Y
6.4
Industry
10.6
vs History
19
vs Industry
45
Median 3Y
6.6
Median 5Y
7
Industry
12.6
vs History
55
vs Industry
62
Median 3Y
0.8
Median 5Y
0.9
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Cheil Worldwide Inc 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
Cheil Worldwide Inc
KRX:030000
2.3T KRW 0.5 13 3.9 4.9
US
Omnicom Group Inc
NYSE:OMC
25.5B USD 1.6 19.1 10.2 11.2
FR
Publicis Groupe SA
PAR:PUB
22.4B EUR 1.3 13.1 7.5 9.8
UK
Informa PLC
LSE:INF
11.6B GBP 3 159.5 11.8 18.3
CN
Focus Media Information Technology Co Ltd
SZSE:002027
103.1B CNY 8.2 19 15.9 15.9
US
Interpublic Group of Companies Inc
NYSE:IPG
9.2B USD 0.9 16.8 6.3 7.4
HK
QMMM Holdings Ltd
NASDAQ:QMMM
6.8B USD 1 740.7 -2 306.1 -2 321.9 -2 296.7
JP
Dentsu Group Inc
TSE:4324
863.9B JPY 0.6 -3.4 4.2 6.3
UK
WPP PLC
LSE:WPP
3.6B GBP 0.3 9.5 5.1 7.2
US
NIQ Global Intelligence PLC
NYSE:NIQ
4.5B USD 0 0 0 0
CN
Leo Group Co Ltd
SZSE:002131
33B CNY 1.7 67.4 266.8 266.8
P/E Multiple
Earnings Growth PEG
KR
Cheil Worldwide Inc
KRX:030000
Average P/E: 39.7
13
5%
2.6
US
Omnicom Group Inc
NYSE:OMC
19.1
30%
0.6
FR
Publicis Groupe SA
PAR:PUB
13.1
9%
1.5
UK
Informa PLC
LSE:INF
159.5
45%
3.5
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
19
9%
2.1
US
Interpublic Group of Companies Inc
NYSE:IPG
16.8
21%
0.8
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 306.1 N/A N/A
JP
Dentsu Group Inc
TSE:4324
Negative Multiple: -3.4 N/A N/A
UK
WPP PLC
LSE:WPP
9.5
-36%
N/A
US
N
NIQ Global Intelligence PLC
NYSE:NIQ
Not Available N/A N/A
CN
Leo Group Co Ltd
SZSE:002131
67.4
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Cheil Worldwide Inc
KRX:030000
Average EV/EBITDA: 36.9
3.9
5%
0.8
US
Omnicom Group Inc
NYSE:OMC
10.2
5%
2
FR
Publicis Groupe SA
PAR:PUB
7.5
3%
2.5
UK
Informa PLC
LSE:INF
11.8
11%
1.1
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
15.9
16%
1
US
Interpublic Group of Companies Inc
NYSE:IPG
6.3
4%
1.6
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 321.9 N/A N/A
JP
Dentsu Group Inc
TSE:4324
4.2
4%
1.1
UK
WPP PLC
LSE:WPP
5.1
-2%
N/A
US
N
NIQ Global Intelligence PLC
NYSE:NIQ
Not Available
21%
N/A
CN
Leo Group Co Ltd
SZSE:002131
266.8
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Cheil Worldwide Inc
KRX:030000
Average EV/EBIT: 38.7
4.9
7%
0.7
US
Omnicom Group Inc
NYSE:OMC
11.2
11%
1
FR
Publicis Groupe SA
PAR:PUB
9.8
5%
2
UK
Informa PLC
LSE:INF
18.3
22%
0.8
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
15.9
9%
1.8
US
Interpublic Group of Companies Inc
NYSE:IPG
7.4
6%
1.2
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 296.7 N/A N/A
JP
Dentsu Group Inc
TSE:4324
6.3
N/A N/A
UK
WPP PLC
LSE:WPP
7.2
-1%
N/A
US
N
NIQ Global Intelligence PLC
NYSE:NIQ
Not Available
157%
N/A
CN
Leo Group Co Ltd
SZSE:002131
266.8
N/A N/A