Korea Aerospace Industries Ltd
KRX:047810
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
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.
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.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (16.5), the stock would be worth ₩58 654.27 (68% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 52.4 | ₩185 800 |
0%
|
| 3-Year Average | 16.5 | ₩58 654.27 |
-68%
|
| 5-Year Average | 17 | ₩60 223.82 |
-68%
|
| Industry Average | 27.5 | ₩97 502.86 |
-48%
|
| Country Average | 8.5 | ₩30 310.38 |
-84%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
₩20.7T
|
/ |
Jan 2026
₩380.2B
|
= |
|
|
₩20.7T
|
/ |
Dec 2026
₩639.5B
|
= |
|
|
₩20.7T
|
/ |
Dec 2027
₩816B
|
= |
|
|
₩20.7T
|
/ |
Dec 2028
₩912.4B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| KR |
|
Korea Aerospace Industries Ltd
KRX:047810
|
18.1T KRW | 52.4 | 96.6 | |
| US |
|
Raytheon Technologies Corp
NYSE:RTX
|
242.6B USD | 19.8 | 36 | |
| US |
|
RTX Corp
LSE:0R2N
|
245.4B USD | 19.9 | 36.4 | |
| US |
|
Boeing Co
NYSE:BA
|
181.5B USD | -57.1 | 96 | |
| NL |
|
Airbus SE
PAR:AIR
|
130.9B EUR | 14.1 | 25.1 | |
| FR |
|
Safran SA
PAR:SAF
|
113.6B EUR | 18.8 | 15.8 | |
| US |
|
Lockheed Martin Corp
NYSE:LMT
|
127.2B USD | 15.1 | 25.4 | |
| UK |
|
Rolls-Royce Holdings PLC
LSE:RR
|
96.1B GBP | 18 | 16.5 | |
| US |
|
Howmet Aerospace Inc
NYSE:HWM
|
96.7B USD | 40.9 | 64.2 | |
| US |
|
General Dynamics Corp
NYSE:GD
|
86.7B USD | 14.6 | 20.6 | |
| US |
|
Northrop Grumman Corp
NYSE:NOC
|
83.7B USD | 16.3 | 20 |
Market Distribution
| Min | 0 |
| 30th Percentile | 5.3 |
| Median | 8.5 |
| 70th Percentile | 15.6 |
| Max | 24 013.5 |
Other Multiples
Korea Aerospace Industries Ltd
Glance View
Korea Aerospace Industries Ltd. (KAI) emerged as a formidable player in the global aerospace sector, largely due to a strategic amalgamation of South Korea's leading aerospace divisions. Formed in 1999 through the consolidation of Samsung Aerospace, Daewoo Heavy Industries' Aerospace Division, and Hyundai Space and Aircraft Company, KAI has built a solid foundation in aircraft development, production, and maintenance. The company thrives on its diverse portfolio, which spans military aircraft, civil aircraft, helicopters, and satellites. A significant portion of KAI's revenue is driven by defense contracts, both domestic and international, as the company has expertly positioned itself as South Korea's leading defense contractor, providing an array of sophisticated fighter jets and trainer aircraft. This focus on defense, however, is not its sole avenue of income. Simultaneously, KAI demonstrates commercial acumen by venturing into the civilian sector. They've crafted a niche in the production of civil aircraft structures and components, leveraging their advanced engineering capacities. The company's growth trajectory includes supplying aerostructures to major global aerospace giants like Boeing and Airbus, cementing its position as a crucial link in the global supply chain. KAI's innovation also extends into unmanned aerial vehicles (UAVs) and urban air mobility solutions, which represent exciting avenues for future diversification. Through this dual focus on military and civilian aerospace ventures, KAI has ensured a robust revenue stream while charting a dynamic growth path in the ever-evolving aerospace landscape.