Cosmax Inc
KRX:192820

Watchlist Manager
Cosmax Inc Logo
Cosmax Inc
KRX:192820
Watchlist
Price: 189 300 KRW -2.67%
Market Cap: ₩2.1T

Multiples-Based Value

The Multiples-Based Value of one Cosmax Inc stock under the Base Case scenario is 202 979.88 KRW. Compared to the current market price of 189 300 KRW, Cosmax Inc is Undervalued by 7%.

Multiples-Based 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.

Multiples-Based Value
Base Case
202 979.88 KRW
Undervaluation 7%
Multiples-Based Value
Price ₩189 300
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Cosmax Inc 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
Cosmax Inc
KRX:192820
2.1T KRW 0.9 17.5 9.8 13.5
FR
L'Oreal SA
PAR:OR
190.9B EUR 4.3 31.1 18.9 22.9
UK
Unilever PLC
LSE:ULVR
91B GBP 2.1 11.2 11.3 12.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
4.9T INR 7.4 33.2 31.8 35.2
UK
HALEON PLC
LSE:HLN
33.2B GBP 3 19.9 13.8 15.8
US
Estee Lauder Companies Inc
NYSE:EL
25B USD 1.7 -140.4 13.2 20.8
DE
Beiersdorf AG
XETRA:BEI
16.5B EUR 1.7 17.6 8.3 10.3
JP
Kao Corp
TSE:4452
2.8T JPY 1.6 23.1 10.6 16.1
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1T INR 6.7 55.9 33.7 36.9
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
JP
Shiseido Co Ltd
TSE:4911
1.4T JPY 1.4 -33.2 16.8 83.5
P/E Multiple
Earnings Growth PEG
KR
Cosmax Inc
KRX:192820
Average P/E: 26.2
17.5
19%
0.9
FR
L'Oreal SA
PAR:OR
31.1
13%
2.4
UK
Unilever PLC
LSE:ULVR
11.2
-6%
N/A
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
33.2
7%
4.7
UK
HALEON PLC
LSE:HLN
19.9
11%
1.8
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -140.4 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
17.6
10%
1.8
JP
Kao Corp
TSE:4452
23.1
10%
2.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
55.9
18%
3.1
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
Negative Multiple: -33.2 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Cosmax Inc
KRX:192820
Average EV/EBITDA: 16.8
9.8
17%
0.6
FR
L'Oreal SA
PAR:OR
18.9
8%
2.4
UK
Unilever PLC
LSE:ULVR
11.3
4%
2.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
31.8
7%
4.5
UK
HALEON PLC
LSE:HLN
13.8
7%
2
US
Estee Lauder Companies Inc
NYSE:EL
13.2
16%
0.8
DE
Beiersdorf AG
XETRA:BEI
8.3
6%
1.4
JP
Kao Corp
TSE:4452
10.6
8%
1.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
33.7
12%
2.8
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
16.8
19%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Cosmax Inc
KRX:192820
Average EV/EBIT: 26.8
13.5
19%
0.7
FR
L'Oreal SA
PAR:OR
22.9
10%
2.3
UK
Unilever PLC
LSE:ULVR
12.8
4%
3.2
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
35.2
8%
4.4
UK
HALEON PLC
LSE:HLN
15.8
8%
2
US
Estee Lauder Companies Inc
NYSE:EL
20.8
26%
0.8
DE
Beiersdorf AG
XETRA:BEI
10.3
4%
2.6
JP
Kao Corp
TSE:4452
16.1
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
36.9
13%
2.8
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
83.5
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett