AmorePacific Corp
KRX:090430

Watchlist Manager
AmorePacific Corp Logo
AmorePacific Corp
KRX:090430
Watchlist
Price: 124 300 KRW 0.24% Market Closed
Market Cap: 7.3T KRW

Relative Value

The Relative Value of one AmorePacific Corp stock under the Base Case scenario is hidden KRW. Compared to the current market price of 124 300 KRW, AmorePacific 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.

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

Valuation Multiples

vs History
76
vs Industry
30
Median 3Y
1.9
Median 5Y
2
Industry
1.1
Forward
1.7
vs History
50
vs Industry
45
Median 3Y
47.1
Median 5Y
55.6
Industry
18
Forward
26
vs History
92
vs Industry
22
Median 3Y
20.8
Median 5Y
20.5
Industry
11.6
vs History
90
vs Industry
17
Median 3Y
46.1
Median 5Y
46.1
Industry
15.3
vs History
79
vs Industry
50
Median 3Y
1.5
Median 5Y
1.6
Industry
1.6
vs History
76
vs Industry
34
Median 3Y
1.8
Median 5Y
1.8
Industry
1.2
Forward
1.6
vs History
76
vs Industry
61
Median 3Y
2.5
Median 5Y
2.6
Industry
3.9
vs History
84
vs Industry
27
Median 3Y
14.9
Median 5Y
16
Industry
10.4
Forward
10.4
vs History
95
vs Industry
15
Median 3Y
37.1
Median 5Y
36
Industry
13.3
Forward
17.4
vs History
90
vs Industry
24
Median 3Y
18.9
Median 5Y
18.4
Industry
12.3
vs History
87
vs Industry
20
Median 3Y
28.9
Median 5Y
27.5
Industry
15.3
vs History
80
vs Industry
46
Median 3Y
1.3
Median 5Y
1.4
Industry
1.2

Multiples Across Competitors

Competitors Multiples
AmorePacific 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
AmorePacific Corp
KRX:090430
7.3T KRW 1.8 56 11.4 20.7
FR
L'Oreal SA
PAR:OR
198.7B EUR 4.5 32.5 18.8 22.9
UK
Unilever PLC
LSE:ULVR
109.3B GBP 2.1 22.5 164.1 191.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.6 50.5 36.6 40.5
UK
HALEON PLC
LSE:HLN
32.4B GBP 2.9 22.5 13.6 15.5
US
Estee Lauder Companies Inc
NYSE:EL
37.9B USD 2.6 -40.7 20.7 34.1
DE
Beiersdorf AG
XETRA:BEI
20B EUR 2 22.7 11.1 14.2
JP
Kao Corp
TSE:4452
2.9T JPY 1.7 23.5 11.2 17.1
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.2T INR 7.8 63.8 39.6 43.5
IN
Dabur India Ltd
NSE:DABUR
904.1B INR 7.1 50 37.5 46.4
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
P/E Multiple
Earnings Growth PEG
KR
AmorePacific Corp
KRX:090430
Average P/E: 38.2
56
-12%
N/A
FR
L'Oreal SA
PAR:OR
32.5
8%
4.1
UK
Unilever PLC
LSE:ULVR
22.5
13%
1.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
50.5
8%
6.3
UK
HALEON PLC
LSE:HLN
22.5
12%
1.9
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -40.7 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
22.7
8%
2.8
JP
Kao Corp
TSE:4452
23.5
12%
2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
63.8
19%
3.4
IN
Dabur India Ltd
NSE:DABUR
50
12%
4.2
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
AmorePacific Corp
KRX:090430
Average EV/EBITDA: 36.5
11.4
19%
0.6
FR
L'Oreal SA
PAR:OR
18.8
5%
3.8
UK
Unilever PLC
LSE:ULVR
164.1
2%
82.1
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.6
8%
4.6
UK
HALEON PLC
LSE:HLN
13.6
4%
3.4
US
Estee Lauder Companies Inc
NYSE:EL
20.7
15%
1.4
DE
Beiersdorf AG
XETRA:BEI
11.1
-1%
N/A
JP
Kao Corp
TSE:4452
11.2
8%
1.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
39.6
13%
3
IN
Dabur India Ltd
NSE:DABUR
37.5
11%
3.4
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
AmorePacific Corp
KRX:090430
Average EV/EBIT: 44.6
20.7
36%
0.6
FR
L'Oreal SA
PAR:OR
22.9
6%
3.8
UK
Unilever PLC
LSE:ULVR
191.4
2%
95.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
40.5
9%
4.5
UK
HALEON PLC
LSE:HLN
15.5
4%
3.9
US
Estee Lauder Companies Inc
NYSE:EL
34.1
25%
1.4
DE
Beiersdorf AG
XETRA:BEI
14.2
-1%
N/A
JP
Kao Corp
TSE:4452
17.1
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
43.5
13%
3.3
IN
Dabur India Ltd
NSE:DABUR
46.4
11%
4.2
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A