T

The Born Korea Co Ltd
KRX:475560

Watchlist Manager
The Born Korea Co Ltd
KRX:475560
Watchlist
Price: 24 100 KRW 0.84% Market Closed
Market Cap: ₩356.2B

Relative Value

The Relative Value of one The Born Korea Co Ltd stock under the Base Case scenario is 21 807.35 KRW. Compared to the current market price of 24 100 KRW, The Born Korea Co Ltd is Overvalued by 10%.

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
21 807.35 KRW
Overvaluation 10%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
The Born Korea Co Ltd 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
The Born Korea Co Ltd
KRX:475560
355.4B KRW 0.5 32.8 6.2 9.9
US
McDonald's Corp
NYSE:MCD
217.9B USD 8.3 25.9 17.8 21
JP
DD Holdings Co Ltd
TSE:3073
18.1T JPY 460.1 7 886.9 3 785.7 4 750.9
US
Starbucks Corp
NASDAQ:SBUX
108.9B USD 2.9 58.7 22.4 33.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
53.7B USD 4.6 35 22.7 26.8
UK
Compass Group PLC
LSE:CPG
37.9B GBP 0.8 20.4 11 14.1
US
Yum! Brands Inc
NYSE:YUM
42.7B USD 5.3 29.5 19 20.5
CA
Restaurant Brands International Inc
NYSE:QSR
31.2B USD 3.4 33.8 16.1 18.2
IN
Eternal Ltd
NSE:ETERNAL
2.3T INR 7.4 1 252.5 388.8 -359.5
US
Darden Restaurants Inc
NYSE:DRI
23.7B USD 1.9 21.1 13.8 18.9
CN
MIXUE Group
HKEX:2097
163.6B HKD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
T
The Born Korea Co Ltd
KRX:475560
Average EV/EBITDA: 430.4
6.2
N/A N/A
US
McDonald's Corp
NYSE:MCD
17.8
6%
3
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
22.4
13%
1.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
22.7
8%
2.8
UK
Compass Group PLC
LSE:CPG
11
16%
0.7
US
Yum! Brands Inc
NYSE:YUM
19
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
16.1
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
388.8
116%
3.4
US
Darden Restaurants Inc
NYSE:DRI
13.8
8%
1.7
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
T
The Born Korea Co Ltd
KRX:475560
Average EV/EBIT: 546
9.9
N/A N/A
US
McDonald's Corp
NYSE:MCD
21
7%
3
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
33.5
18%
1.9
US
Chipotle Mexican Grill Inc
NYSE:CMG
26.8
7%
3.8
UK
Compass Group PLC
LSE:CPG
14.1
13%
1.1
US
Yum! Brands Inc
NYSE:YUM
20.5
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
18.2
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -359.5 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
18.9
9%
2.1
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A