Kakao Corp
KRX:035720

Watchlist Manager
Kakao Corp Logo
Kakao Corp
KRX:035720
Watchlist
Price: 42 500 KRW -4.49% Market Closed
Market Cap: 18.9T KRW
Have any thoughts about
Kakao Corp?
Write Note

Relative Value

The Relative Value of one Kakao Corp stock under the Base Case scenario is 49 648.33 KRW. Compared to the current market price of 42 500 KRW, Kakao Corp is Undervalued by 14%.

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
49 648.33 KRW
Undervaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
32
Median 3Y
3.1
Median 5Y
4.1
Industry
1.5
Forward
2.3
vs History
vs Industry
1
Median 3Y
14.9
Median 5Y
14.9
Industry
18
Forward
52.7
vs History
84
vs Industry
29
Median 3Y
20.8
Median 5Y
28.7
Industry
11.8
vs History
0
vs Industry
8
Median 3Y
42.8
Median 5Y
33.2
Industry
16.4
vs History
82
vs Industry
37
Median 3Y
2.3
Median 5Y
2.6
Industry
1.8
vs History
80
vs Industry
37
Median 3Y
2.6
Median 5Y
3.6
Industry
1.6
Forward
1.8
vs History
82
vs Industry
54
Median 3Y
2.8
Median 5Y
3.8
Industry
3.3
vs History
84
vs Industry
21
Median 3Y
16.7
Median 5Y
24.1
Industry
8.9
Forward
10.8
vs History
85
vs Industry
7
Median 3Y
42.2
Median 5Y
47.1
Industry
12.5
Forward
26.1
vs History
84
vs Industry
34
Median 3Y
17.6
Median 5Y
24.6
Industry
10.9
vs History
82
vs Industry
21
Median 3Y
41.3
Median 5Y
43.7
Industry
14.2
vs History
80
vs Industry
55
Median 3Y
1.2
Median 5Y
1.6
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Kakao 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
Kakao Corp
KRX:035720
18.7T KRW 2.5 -20.7 10.5 27.5
US
Alphabet Inc
NASDAQ:GOOGL
2.3T USD 6.5 22.7 17 19.3
US
Meta Platforms Inc
NASDAQ:META
1.8T USD 11 29 20.7 25.3
CN
Tencent Holdings Ltd
HKEX:700
4.1T HKD 5.9 22.3 18.7 18.7
JP
LY Corp
XMUN:YOJ
44.3B EUR 3.7 65.1 24.4 41.3
CN
Baidu Inc
NASDAQ:BIDU
32.7B USD 1.8 11.7 7.3 7.3
US
Pinterest Inc
NYSE:PINS
26.8B USD 7.3 14.3 120.7 134.9
CN
Kuaishou Technology
HKEX:1024
207.1B HKD 1.6 12.9 10.7 10.7
KR
Naver Corp
KRX:035420
34.4T KRW 3.3 20.6 12.8 17
JP
Z Holdings Corp
TSE:4689
3.6T JPY 1.9 33.3 15.5 26.3
AU
REA Group Ltd
ASX:REA
34.9B AUD 20.5 115.1 49.1 49.1
P/E Multiple
Earnings Growth PEG
KR
Kakao Corp
KRX:035720
Average P/E: 34.7
Negative Multiple: -20.7
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
22.7
14%
1.6
US
Meta Platforms Inc
NASDAQ:META
29
11%
2.6
CN
Tencent Holdings Ltd
HKEX:700
22.3
33%
0.7
JP
L
LY Corp
XMUN:YOJ
65.1
20%
3.3
CN
Baidu Inc
NASDAQ:BIDU
11.7
13%
0.9
US
Pinterest Inc
NYSE:PINS
14.3
-4%
N/A
CN
Kuaishou Technology
HKEX:1024
12.9
61%
0.2
KR
Naver Corp
KRX:035420
20.6
26%
0.8
JP
Z Holdings Corp
TSE:4689
33.3
19%
1.8
AU
REA Group Ltd
ASX:REA
115.1
38%
3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Kakao Corp
KRX:035720
Average EV/EBITDA: 28
10.5
8%
1.3
US
Alphabet Inc
NASDAQ:GOOGL
17
22%
0.8
US
Meta Platforms Inc
NASDAQ:META
20.7
21%
1
CN
Tencent Holdings Ltd
HKEX:700
18.7
15%
1.2
JP
L
LY Corp
XMUN:YOJ
24.4
14%
1.7
CN
Baidu Inc
NASDAQ:BIDU
7.3
-5%
N/A
US
Pinterest Inc
NYSE:PINS
120.7
111%
1.1
CN
Kuaishou Technology
HKEX:1024
10.7
43%
0.2
KR
Naver Corp
KRX:035420
12.8
16%
0.8
JP
Z Holdings Corp
TSE:4689
15.5
14%
1.1
AU
REA Group Ltd
ASX:REA
49.1
22%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Kakao Corp
KRX:035720
Average EV/EBIT: 34.3
27.5
20%
1.4
US
Alphabet Inc
NASDAQ:GOOGL
19.3
13%
1.5
US
Meta Platforms Inc
NASDAQ:META
25.3
12%
2.1
CN
Tencent Holdings Ltd
HKEX:700
18.7
22%
0.9
JP
L
LY Corp
XMUN:YOJ
41.3
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
7.3
11%
0.7
US
Pinterest Inc
NYSE:PINS
134.9
73%
1.8
CN
Kuaishou Technology
HKEX:1024
10.7
66%
0.2
KR
Naver Corp
KRX:035420
17
19%
0.9
JP
Z Holdings Corp
TSE:4689
26.3
N/A N/A
AU
REA Group Ltd
ASX:REA
49.1
16%
3.1