H

Hanryu Holdings Inc
NASDAQ:HRYU

Watchlist Manager
Hanryu Holdings Inc
NASDAQ:HRYU
Watchlist
Price: 2.27 USD 7.08% Market Closed
Market Cap: 119.9m USD

Relative Value

The Relative Value of one HRYU stock under the Base Case scenario is 0.08 USD. Compared to the current market price of 2.27 USD, Hanryu Holdings Inc is Overvalued by 96%.

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.

HRYU Relative Value
Base Case
0.08 USD
Overvaluation 96%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
1
Median 3Y
346.3
Median 5Y
346.3
Industry
1.4
vs History
vs Industry
Median 3Y
-30.2
Median 5Y
-30.2
Industry
17.5
vs History
vs Industry
Median 3Y
-17.9
Median 5Y
-17.9
Industry
10.8
vs History
vs Industry
Median 3Y
-18.7
Median 5Y
-18.7
Industry
15.4
vs History
82
vs Industry
6
Median 3Y
21.4
Median 5Y
21.4
Industry
1.7
vs History
82
vs Industry
1
Median 3Y
340.9
Median 5Y
340.9
Industry
1.5
vs History
82
vs Industry
1
Median 3Y
380.9
Median 5Y
380.9
Industry
3.4
vs History
vs Industry
Median 3Y
-27.1
Median 5Y
-27.1
Industry
8.6
vs History
vs Industry
Median 3Y
-26.3
Median 5Y
-26.3
Industry
12.4
vs History
vs Industry
Median 3Y
-17.6
Median 5Y
-17.6
Industry
10.3
vs History
vs Industry
Median 3Y
-16.8
Median 5Y
-16.8
Industry
13
vs History
82
vs Industry
8
Median 3Y
18.3
Median 5Y
18.3
Industry
1.4

Multiples Across Competitors

HRYU Competitors Multiples
Hanryu Holdings Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Hanryu Holdings Inc
NASDAQ:HRYU
119.9m USD 150.9 -12.9 -11.4 -11
US
Alphabet Inc
NASDAQ:GOOGL
2.1T USD 5.8 18.8 14.8 16.8
US
Meta Platforms Inc
NASDAQ:META
1.6T USD 9.6 24.5 17.9 21.8
CN
Tencent Holdings Ltd
HKEX:700
4.7T HKD 6.4 21.6 20.3 20.3
JP
LY Corp
XMUN:YOJ
45.8B EUR 3.9 48.9 23.1 36.7
CN
Kuaishou Technology
HKEX:1024
235.1B HKD 1.7 14.1 8.7 13.3
CN
Baidu Inc
NASDAQ:BIDU
29.6B USD 1.6 8.4 7.6 7.6
JP
Z Holdings Corp
TSE:4689
3.8T JPY 2 24.6 14.5 23
US
Pinterest Inc
NYSE:PINS
21B USD 5.6 11.1 83.2 92.5
AU
REA Group Ltd
ASX:REA
32.5B AUD 17.6 52.7 41.9 41.9
KR
Naver Corp
KRX:035420
28.2T KRW 2.6 14.7 9.2 12.3
P/E Multiple
Earnings Growth PEG
KR
H
Hanryu Holdings Inc
NASDAQ:HRYU
Average P/E: 23.9
Negative Multiple: -12.9
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
18.8
13%
1.4
US
Meta Platforms Inc
NASDAQ:META
24.5
10%
2.5
CN
Tencent Holdings Ltd
HKEX:700
21.6
16%
1.4
JP
L
LY Corp
XMUN:YOJ
48.9
N/A N/A
CN
Kuaishou Technology
HKEX:1024
14.1
21%
0.7
CN
Baidu Inc
NASDAQ:BIDU
8.4
11%
0.8
JP
Z Holdings Corp
TSE:4689
24.6
N/A N/A
US
Pinterest Inc
NYSE:PINS
11.1
-3%
N/A
AU
REA Group Ltd
ASX:REA
52.7
39%
1.4
KR
Naver Corp
KRX:035420
14.7
10%
1.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
H
Hanryu Holdings Inc
NASDAQ:HRYU
Average EV/EBITDA: 24.1
Negative Multiple: -11.4
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
14.8
21%
0.7
US
Meta Platforms Inc
NASDAQ:META
17.9
21%
0.9
CN
Tencent Holdings Ltd
HKEX:700
20.3
25%
0.8
JP
L
LY Corp
XMUN:YOJ
23.1
12%
1.9
CN
Kuaishou Technology
HKEX:1024
8.7
24%
0.4
CN
Baidu Inc
NASDAQ:BIDU
7.6
-3%
N/A
JP
Z Holdings Corp
TSE:4689
14.5
12%
1.2
US
Pinterest Inc
NYSE:PINS
83.2
110%
0.8
AU
REA Group Ltd
ASX:REA
41.9
22%
1.9
KR
Naver Corp
KRX:035420
9.2
12%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
H
Hanryu Holdings Inc
NASDAQ:HRYU
Average EV/EBIT: 28.6
Negative Multiple: -11
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
16.8
13%
1.3
US
Meta Platforms Inc
NASDAQ:META
21.8
12%
1.8
CN
Tencent Holdings Ltd
HKEX:700
20.3
17%
1.2
JP
L
LY Corp
XMUN:YOJ
36.7
N/A N/A
CN
Kuaishou Technology
HKEX:1024
13.3
30%
0.4
CN
Baidu Inc
NASDAQ:BIDU
7.6
14%
0.5
JP
Z Holdings Corp
TSE:4689
23
N/A N/A
US
Pinterest Inc
NYSE:PINS
92.5
69%
1.3
AU
REA Group Ltd
ASX:REA
41.9
16%
2.6
KR
Naver Corp
KRX:035420
12.3
15%
0.8