Naver Corp
KRX:035420

Watchlist Manager
Naver Corp Logo
Naver Corp
KRX:035420
Watchlist
Price: 249 500 KRW 1.01% Market Closed
Market Cap: 39.1T KRW

Relative Value

The Relative Value of one Naver Corp stock under the Base Case scenario is hidden KRW. Compared to the current market price of 249 500 KRW, Naver Corp 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.

Naver Corp Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
58
vs Industry
26
Median 3Y
3.1
Median 5Y
3.5
Industry
1.5
Forward
3.1
vs History
53
vs Industry
26
Median 3Y
19.8
Median 5Y
19.8
Industry
17.1
Forward
17.6
vs History
68
vs Industry
29
Median 3Y
14.2
Median 5Y
18
Industry
11.1
vs History
39
vs Industry
19
Median 3Y
27.9
Median 5Y
26.3
Industry
15.6
vs History
46
vs Industry
51
Median 3Y
1.3
Median 5Y
1.4
Industry
1.8
vs History
71
vs Industry
29
Median 3Y
2.9
Median 5Y
3.3
Industry
1.6
Forward
2.6
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.6
vs History
84
vs Industry
27
Median 3Y
14
Median 5Y
20.2
Industry
8.9
Forward
11
vs History
76
vs Industry
25
Median 3Y
16.3
Median 5Y
20.9
Industry
12.7
Forward
14.1
vs History
71
vs Industry
30
Median 3Y
12.7
Median 5Y
17.1
Industry
10.7
vs History
73
vs Industry
26
Median 3Y
16.7
Median 5Y
33.4
Industry
12.6
vs History
53
vs Industry
53
Median 3Y
0.9
Median 5Y
1
Industry
1.5

Multiples Across Competitors

Competitors Multiples
Naver Corp 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
Naver Corp
KRX:035420
37.3T KRW 3.3 18.8 11.4 15
US
Alphabet Inc
NASDAQ:GOOGL
3.9T USD 10.1 31.2 26.5 30.7
US
Meta Platforms Inc
NASDAQ:META
1.7T USD 8.9 28.9 16.8 20.5
CN
Tencent Holdings Ltd
HKEX:700
5.6T HKD 7.2 24.4 24.6 24.6
CN
Baidu Inc
NASDAQ:BIDU
44.1B USD 2.4 37 20 20
CN
Kuaishou Technology
HKEX:1024
299.1B HKD 2 15.6 12 12
JP
LY Corp
XMUN:YOJ
32.2B EUR 3 38.7 20.3 31.7
NL
Nebius Group NV
NASDAQ:NBIS
24.7B USD 5 483.3 8 662.6 -6 358.2 -3 628.9
JP
Z Holdings Corp
TSE:4689
2.9T JPY 1.5 19.1 13.7 21.4
KR
Kakao Corp
KRX:035720
27T KRW 3.5 126.7 15.7 42.6
US
Pinterest Inc
NYSE:PINS
18.1B USD 4.5 9.1 50.6 55.2
P/S Multiple
Revenue Growth P/S to Growth
KR
Naver Corp
KRX:035420
Average P/S: 502.7
3.3
11%
0.3
US
Alphabet Inc
NASDAQ:GOOGL
10.1
14%
0.7
US
Meta Platforms Inc
NASDAQ:META
8.9
19%
0.5
CN
Tencent Holdings Ltd
HKEX:700
7.2
11%
0.7
CN
Baidu Inc
NASDAQ:BIDU
2.4
4%
0.6
CN
Kuaishou Technology
HKEX:1024
2
11%
0.2
JP
L
LY Corp
XMUN:YOJ
3
8%
0.4
NL
Nebius Group NV
NASDAQ:NBIS
5 483.3
296%
18.5
JP
Z Holdings Corp
TSE:4689
1.5
8%
0.2
KR
Kakao Corp
KRX:035720
3.5
7%
0.5
US
Pinterest Inc
NYSE:PINS
4.5
16%
0.3
P/E Multiple
Earnings Growth PEG
KR
Naver Corp
KRX:035420
Average P/E: 819.3
18.8
10%
1.9
US
Alphabet Inc
NASDAQ:GOOGL
31.2
17%
1.8
US
Meta Platforms Inc
NASDAQ:META
28.9
12%
2.4
CN
Tencent Holdings Ltd
HKEX:700
24.4
19%
1.3
CN
Baidu Inc
NASDAQ:BIDU
37
1%
37
CN
Kuaishou Technology
HKEX:1024
15.6
22%
0.7
JP
L
LY Corp
XMUN:YOJ
38.7
11%
3.5
NL
Nebius Group NV
NASDAQ:NBIS
8 662.6
N/A N/A
JP
Z Holdings Corp
TSE:4689
19.1
11%
1.7
KR
Kakao Corp
KRX:035720
126.7
142%
0.9
US
Pinterest Inc
NYSE:PINS
9.1
-7%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Naver Corp
KRX:035420
Average EV/EBITDA: 21.2
11.4
12%
0.9
US
Alphabet Inc
NASDAQ:GOOGL
26.5
26%
1
US
Meta Platforms Inc
NASDAQ:META
16.8
24%
0.7
CN
Tencent Holdings Ltd
HKEX:700
24.6
28%
0.9
CN
Baidu Inc
NASDAQ:BIDU
20
-10%
N/A
CN
Kuaishou Technology
HKEX:1024
12
24%
0.5
JP
L
LY Corp
XMUN:YOJ
20.3
12%
1.7
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -6 358.2 N/A N/A
JP
Z Holdings Corp
TSE:4689
13.7
12%
1.1
KR
Kakao Corp
KRX:035720
15.7
13%
1.2
US
Pinterest Inc
NYSE:PINS
50.6
109%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Naver Corp
KRX:035420
Average EV/EBIT: 27.4
15
13%
1.2
US
Alphabet Inc
NASDAQ:GOOGL
30.7
17%
1.8
US
Meta Platforms Inc
NASDAQ:META
20.5
13%
1.6
CN
Tencent Holdings Ltd
HKEX:700
24.6
18%
1.4
CN
Baidu Inc
NASDAQ:BIDU
20
1%
20
CN
Kuaishou Technology
HKEX:1024
12
30%
0.4
JP
L
LY Corp
XMUN:YOJ
31.7
N/A N/A
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -3 628.9 N/A N/A
JP
Z Holdings Corp
TSE:4689
21.4
N/A N/A
KR
Kakao Corp
KRX:035720
42.6
32%
1.3
US
Pinterest Inc
NYSE:PINS
55.2
62%
0.9