L

LY Corp
XMUN:YOJ

Watchlist Manager
LY Corp
XMUN:YOJ
Watchlist
Price: 3.14 EUR -2.48% Market Closed
Market Cap: 44.3B EUR

Relative Value

The Relative Value of one YOJ stock under the Base Case scenario is 2.96 EUR. Compared to the current market price of 3.14 EUR, LY Corp 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.

YOJ Relative Value
Base Case
2.96 EUR
Overvaluation 6%
Relative Value
Price
L
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
20
Median 3Y
3.3
Median 5Y
3.1
Industry
1.5
Forward
3.5
vs History
28
vs Industry
7
Median 3Y
47.8
Median 5Y
29.5
Industry
18.2
Forward
43.8
vs History
49
vs Industry
27
Median 3Y
24.4
Median 5Y
13.6
Industry
11.2
vs History
22
vs Industry
21
Median 3Y
32.4
Median 5Y
17.4
Industry
15.6
vs History
4
vs Industry
28
Median 3Y
2
Median 5Y
1.8
Industry
1.8
vs History
1
vs Industry
16
Median 3Y
4.2
Median 5Y
3.6
Industry
1.6
Forward
4.7
vs History
3
vs Industry
22
Median 3Y
6
Median 5Y
5.3
Industry
3.5
vs History
14
vs Industry
13
Median 3Y
21.3
Median 5Y
19.5
Industry
8.9
Forward
19.3
vs History
38
vs Industry
9
Median 3Y
37.3
Median 5Y
35.9
Industry
12.6
vs History
49
vs Industry
20
Median 3Y
26.4
Median 5Y
18.1
Industry
10.8
vs History
34
vs Industry
18
Median 3Y
22.1
Median 5Y
8.7
Industry
13.4
vs History
1
vs Industry
35
Median 3Y
1.2
Median 5Y
1
Industry
1.4

Multiples Across Competitors

YOJ Competitors Multiples
LY Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
LY Corp
XMUN:YOJ
44.3B EUR 3.9 48.3 22.9 36.4
US
Alphabet Inc
NASDAQ:GOOGL
2.1T USD 5.9 19.1 15 17.1
US
Meta Platforms Inc
NASDAQ:META
1.7T USD 10.2 26 18.9 23.1
CN
Tencent Holdings Ltd
HKEX:700
4.7T HKD 6.3 21.5 20.2 20.2
CN
Kuaishou Technology
HKEX:1024
249.9B HKD 1.8 15 8.7 12.7
CN
Baidu Inc
NASDAQ:BIDU
30.2B USD 1.6 8.5 7.8 7.8
JP
Z Holdings Corp
TSE:4689
3.7T JPY 1.9 23.8 14.2 22.6
US
Pinterest Inc
NYSE:PINS
22.9B USD 6.1 12.1 91.7 102
KR
Naver Corp
KRX:035420
29.9T KRW 2.7 16.4 8.8 11.8
AU
REA Group Ltd
ASX:REA
30.7B AUD 16.6 49.7 39.5 39.5
KR
Kakao Corp
KRX:035720
22.6T KRW 2.9 147.5 13.3 38.3
P/S Multiple
Revenue Growth P/S to Growth
JP
L
LY Corp
XMUN:YOJ
Average P/S: 5.4
3.9
7%
0.6
US
Alphabet Inc
NASDAQ:GOOGL
5.9
12%
0.5
US
Meta Platforms Inc
NASDAQ:META
10.2
14%
0.7
CN
Tencent Holdings Ltd
HKEX:700
6.3
9%
0.7
CN
Kuaishou Technology
HKEX:1024
1.8
10%
0.2
CN
Baidu Inc
NASDAQ:BIDU
1.6
6%
0.3
JP
Z Holdings Corp
TSE:4689
1.9
7%
0.3
US
Pinterest Inc
NYSE:PINS
6.1
14%
0.4
KR
Naver Corp
KRX:035420
2.7
10%
0.3
AU
REA Group Ltd
ASX:REA
16.6
8%
2.1
KR
Kakao Corp
KRX:035720
2.9
6%
0.5
P/E Multiple
Earnings Growth PEG
JP
L
LY Corp
XMUN:YOJ
Average P/E: 35.3
48.3
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
19.1
13%
1.5
US
Meta Platforms Inc
NASDAQ:META
26
10%
2.6
CN
Tencent Holdings Ltd
HKEX:700
21.5
16%
1.3
CN
Kuaishou Technology
HKEX:1024
15
21%
0.7
CN
Baidu Inc
NASDAQ:BIDU
8.5
11%
0.8
JP
Z Holdings Corp
TSE:4689
23.8
N/A N/A
US
Pinterest Inc
NYSE:PINS
12.1
-3%
N/A
KR
Naver Corp
KRX:035420
16.4
10%
1.6
AU
REA Group Ltd
ASX:REA
49.7
39%
1.3
KR
Kakao Corp
KRX:035720
147.5
125%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
L
LY Corp
XMUN:YOJ
Average EV/EBITDA: 23.7
22.9
12%
1.9
US
Alphabet Inc
NASDAQ:GOOGL
15
21%
0.7
US
Meta Platforms Inc
NASDAQ:META
18.9
21%
0.9
CN
Tencent Holdings Ltd
HKEX:700
20.2
25%
0.8
CN
Kuaishou Technology
HKEX:1024
8.7
24%
0.4
CN
Baidu Inc
NASDAQ:BIDU
7.8
-3%
N/A
JP
Z Holdings Corp
TSE:4689
14.2
12%
1.2
US
Pinterest Inc
NYSE:PINS
91.7
110%
0.8
KR
Naver Corp
KRX:035420
8.8
12%
0.7
AU
REA Group Ltd
ASX:REA
39.5
22%
1.8
KR
Kakao Corp
KRX:035720
13.3
6%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
L
LY Corp
XMUN:YOJ
Average EV/EBIT: 30.1
36.4
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
17.1
13%
1.3
US
Meta Platforms Inc
NASDAQ:META
23.1
12%
1.9
CN
Tencent Holdings Ltd
HKEX:700
20.2
16%
1.3
CN
Kuaishou Technology
HKEX:1024
12.7
30%
0.4
CN
Baidu Inc
NASDAQ:BIDU
7.8
9%
0.9
JP
Z Holdings Corp
TSE:4689
22.6
N/A N/A
US
Pinterest Inc
NYSE:PINS
102
71%
1.4
KR
Naver Corp
KRX:035420
11.8
14%
0.8
AU
REA Group Ltd
ASX:REA
39.5
16%
2.5
KR
Kakao Corp
KRX:035720
38.3
19%
2