HDC Labs Co Ltd
KRX:039570

Watchlist Manager
HDC Labs Co Ltd Logo
HDC Labs Co Ltd
KRX:039570
Watchlist
Price: 8 500 KRW -0.35% Market Closed
Market Cap: 220.7B KRW

Relative Value

The Relative Value of one HDC Labs Co Ltd stock under the Base Case scenario is hidden KRW. Compared to the current market price of 8 500 KRW, HDC Labs 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.

HDC Labs Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
89
Median 3Y
0.3
Median 5Y
0.4
Industry
2.4
Forward
0.3
vs History
88
vs Industry
32
Median 3Y
16.3
Median 5Y
17.4
Industry
22.4
Forward
14.1
vs History
22
vs Industry
33
Median 3Y
13.2
Median 5Y
18.2
Industry
16.1
vs History
9
vs Industry
18
Median 3Y
34.2
Median 5Y
21.6
Industry
20.7
vs History
50
vs Industry
75
Median 3Y
0.8
Median 5Y
0.9
Industry
3
vs History
33
vs Industry
90
Median 3Y
0.2
Median 5Y
0.2
Industry
2.4
Forward
0.2
vs History
33
vs Industry
70
Median 3Y
1.7
Median 5Y
1.9
Industry
4.8
vs History
50
vs Industry
31
Median 3Y
7.1
Median 5Y
7.2
Industry
12.2
Forward
4.1
vs History
19
vs Industry
34
Median 3Y
10
Median 5Y
9.8
Industry
15.9
Forward
10.2
vs History
15
vs Industry
49
Median 3Y
4
Median 5Y
8.8
Industry
14.7
vs History
15
vs Industry
39
Median 3Y
5.5
Median 5Y
10.5
Industry
17
vs History
49
vs Industry
80
Median 3Y
0.5
Median 5Y
0.5
Industry
2.4

Multiples Across Competitors

Competitors Multiples
HDC Labs 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
HDC Labs Co Ltd
KRX:039570
220.7B KRW 0.3 10.4 7.1 12.2
US
Microsoft Corp
NASDAQ:MSFT
3.6T USD 12.2 34.2 20.3 26.3
US
Oracle Corp
NYSE:ORCL
618.1B USD 10.5 49.7 27.4 37
US
ServiceNow Inc
NYSE:NOW
177.3B USD 14 102.4 71.2 98.8
US
Palo Alto Networks Inc
NASDAQ:PANW
136B USD 14.2 121.7 81.7 104.2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
129.1B USD 28.3 -410.8 -2 251.5 -394.5
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.3 21.8 36.8
US
Fortinet Inc
NASDAQ:FTNT
64.6B USD 9.9 34.5 28.5 30.6
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
38.7B USD 13.7 -942.9 14 007.7 -276.4
IL
Cyberark Software Ltd
NASDAQ:CYBR
24.2B USD 18.5 -106.5 -2 204.5 -173.3
P/E Multiple
Earnings Growth PEG
KR
HDC Labs Co Ltd
KRX:039570
Average P/E: 143.1
10.4
17%
0.6
US
Microsoft Corp
NASDAQ:MSFT
34.2
18%
1.9
US
Oracle Corp
NYSE:ORCL
49.7
37%
1.3
US
ServiceNow Inc
NYSE:NOW
102.4
53%
1.9
US
Palo Alto Networks Inc
NASDAQ:PANW
121.7
46%
2.6
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -410.8 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.3
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
34.5
12%
2.9
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -942.9 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -106.5 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
HDC Labs Co Ltd
KRX:039570
Average EV/EBITDA: 1 615
7.1
18%
0.4
US
Microsoft Corp
NASDAQ:MSFT
20.3
20%
1
US
Oracle Corp
NYSE:ORCL
27.4
41%
0.7
US
ServiceNow Inc
NYSE:NOW
71.2
53%
1.3
US
Palo Alto Networks Inc
NASDAQ:PANW
81.7
41%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -2 251.5
185%
N/A
US
V
VMware Inc
XETRA:BZF1
21.8
19%
1.1
US
Fortinet Inc
NASDAQ:FTNT
28.5
17%
1.7
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
14 007.7
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 204.5 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
HDC Labs Co Ltd
KRX:039570
Average EV/EBIT: 90.3
12.2
44%
0.3
US
Microsoft Corp
NASDAQ:MSFT
26.3
17%
1.5
US
Oracle Corp
NYSE:ORCL
37
37%
1
US
ServiceNow Inc
NYSE:NOW
98.8
65%
1.5
US
Palo Alto Networks Inc
NASDAQ:PANW
104.2
50%
2.1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -394.5 N/A N/A
US
V
VMware Inc
XETRA:BZF1
36.8
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
30.6
17%
1.8
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -276.4 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -173.3 N/A N/A