iMarketKorea Inc
KRX:122900

Watchlist Manager
iMarketKorea Inc Logo
iMarketKorea Inc
KRX:122900
Watchlist
Price: 8 010 KRW 0.13% Market Closed
Market Cap: 252B KRW

Relative Value

The Relative Value of one iMarketKorea Inc stock under the Base Case scenario is 11 747.44 KRW. Compared to the current market price of 8 010 KRW, iMarketKorea Inc is Undervalued by 32%.

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
11 747.44 KRW
Undervaluation 32%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
92
Median 3Y
0.1
Median 5Y
0.1
Industry
0.7
Forward
0.1
vs History
80
vs Industry
50
Median 3Y
11.6
Median 5Y
11.7
Industry
14
Forward
9.2
vs History
vs Industry
51
Median 3Y
3.8
Median 5Y
4.1
Industry
8
vs History
vs Industry
40
Median 3Y
5.1
Median 5Y
5.1
Industry
14.6
vs History
74
vs Industry
60
Median 3Y
0.8
Median 5Y
0.8
Industry
1.1
vs History
36
vs Industry
89
Median 3Y
0.1
Median 5Y
0.1
Industry
0.8
Forward
0
vs History
38
vs Industry
77
Median 3Y
1.1
Median 5Y
1.1
Industry
4
vs History
34
vs Industry
67
Median 3Y
2.6
Median 5Y
2.4
Industry
8.2
Forward
2
vs History
19
vs Industry
62
Median 3Y
3.7
Median 5Y
3.5
Industry
10.9
Forward
2.9
vs History
vs Industry
58
Median 3Y
2.1
Median 5Y
2.1
Industry
9.4
vs History
vs Industry
48
Median 3Y
4.5
Median 5Y
2.9
Industry
10.9
vs History
66
vs Industry
72
Median 3Y
0.5
Median 5Y
0.4
Industry
0.9

Multiples Across Competitors

Competitors Multiples
iMarketKorea Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
iMarketKorea Inc
KRX:122900
252B KRW 0.1 9.4 2.6 4
IN
A-1 Acid Ltd
BSE:542012
7.8T INR 3 606.8 447 115.8 747 173.6 -308 224.9
JP
Mitsubishi Corp
TSE:8058
10.9T JPY 0.6 9.9 14.8 37.7
JP
Itochu Corp
TSE:8001
10.3T JPY 0.7 11.9 11.4 18.3
JP
Mitsui & Co Ltd
TSE:8031
8.3T JPY 0.6 8.4 13.9 23.5
US
WW Grainger Inc
XMUN:GWW
44.9B EUR 2.9 26.6 18.2 19.8
US
W W Grainger Inc
NYSE:GWW
50.1B USD 2.9 26.2 17.9 19.6
US
Fastenal Co
NASDAQ:FAST
45B USD 5.9 39.1 26.6 29.7
US
United Rentals Inc
NYSE:URI
42.4B USD 2.7 16.6 7.6 13.3
US
Ferguson Enterprises Inc
NYSE:FERG
33.7B USD 4.9 121.6 85.5 89.6
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.7T INR 2.8 38.3 23.1 32.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
iMarketKorea Inc
KRX:122900
Average EV/EBITDA: 67 945
2.6
N/A N/A
IN
A
A-1 Acid Ltd
BSE:542012
747 173.6
N/A N/A
JP
Mitsubishi Corp
TSE:8058
14.8
-2%
N/A
JP
Itochu Corp
TSE:8001
11.4
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
13.9
2%
6.9
US
W
WW Grainger Inc
XMUN:GWW
18.2
7%
2.6
US
W W Grainger Inc
NYSE:GWW
17.9
7%
2.6
US
Fastenal Co
NASDAQ:FAST
26.6
9%
3
US
United Rentals Inc
NYSE:URI
7.6
6%
1.3
US
Ferguson Enterprises Inc
NYSE:FERG
85.5
948%
0.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
23.1
24%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
iMarketKorea Inc
KRX:122900
Average EV/EBIT: 28.8
4
N/A N/A
IN
A
A-1 Acid Ltd
BSE:542012
Negative Multiple: -308 224.9 N/A N/A
JP
Mitsubishi Corp
TSE:8058
37.7
N/A N/A
JP
Itochu Corp
TSE:8001
18.3
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
23.5
N/A N/A
US
W
WW Grainger Inc
XMUN:GWW
19.8
7%
2.8
US
W W Grainger Inc
NYSE:GWW
19.6
7%
2.8
US
Fastenal Co
NASDAQ:FAST
29.7
10%
3
US
United Rentals Inc
NYSE:URI
13.3
4%
3.3
US
Ferguson Enterprises Inc
NYSE:FERG
89.6
961%
0.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
32.5
N/A N/A