Hybe Co Ltd
KRX:352820

Watchlist Manager
Hybe Co Ltd Logo
Hybe Co Ltd
KRX:352820
Watchlist
Price: 265 000 KRW 0.19%
Market Cap: 11T KRW

Relative Value

The Relative Value of one Hybe Co Ltd stock under the Base Case scenario is 247 804.56 KRW. Compared to the current market price of 265 000 KRW, Hybe Co Ltd is Overvalued by 6%.

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
247 804.56 KRW
Overvaluation 6%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
45
vs Industry
18
Median 3Y
4.3
Median 5Y
4.7
Industry
1.4
Forward
4.1
vs History
1
vs Industry
0
Median 3Y
99.2
Median 5Y
84.3
Industry
17.6
Forward
41.5
vs History
7
vs Industry
5
Median 3Y
35.3
Median 5Y
49.1
Industry
10.9
vs History
vs Industry
6
Median 3Y
9.4
Median 5Y
13.8
Industry
16
vs History
43
vs Industry
22
Median 3Y
2.8
Median 5Y
3.2
Industry
1.7
vs History
45
vs Industry
19
Median 3Y
3.9
Median 5Y
4.4
Industry
1.5
Forward
4
vs History
40
vs Industry
18
Median 3Y
8.4
Median 5Y
10
Industry
3.3
vs History
24
vs Industry
11
Median 3Y
21.1
Median 5Y
26.1
Industry
8.5
Forward
23.1
vs History
5
vs Industry
7
Median 3Y
33.4
Median 5Y
36.8
Industry
12.2
Forward
32.5
vs History
7
vs Industry
6
Median 3Y
33.3
Median 5Y
47
Industry
10.2
vs History
22
vs Industry
4
Median 3Y
50
Median 5Y
78
Industry
12.8
vs History
45
vs Industry
26
Median 3Y
2
Median 5Y
2.3
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Hybe Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Hybe Co Ltd
KRX:352820
11T KRW 4.9 1 176.8 32.7 58.7
US
Netflix Inc
NASDAQ:NFLX
489.5B USD 12.2 52.8 18.4 44.5
US
Walt Disney Co
NYSE:DIS
194.1B USD 2.1 34.6 12.6 17.4
LU
Spotify Technology SA
NYSE:SPOT
134.4B USD 7.4 102.6 61.5 65.7
NL
Universal Music Group NV
AEX:UMG
48.8B EUR 4.1 23.4 23.1 28.5
US
Live Nation Entertainment Inc
NYSE:LYV
31.3B USD 1.4 45.2 16.7 24.3
US
TKO Group Holdings Inc
NYSE:TKO
29.1B USD 21.7 171.8 83.4 110.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
22B USD 0.6 -1.9 2.6 93.4
CN
Tencent Music Entertainment Group
NYSE:TME
21.9B USD 5.6 23.8 19 19
FR
Bollore SE
PAR:BOL
15.7B EUR 5 8.6 12.2 -35
US
Warner Music Group Corp
NASDAQ:WMG
15.6B USD 2.5 31 15.6 21.5