L

LY Corp
XMUN:YOJ

Watchlist Manager
LY Corp
XMUN:YOJ
Watchlist
Price: 3.24 EUR Market Closed
Market Cap: 45.8B EUR

Relative Value

The Relative Value of one YOJ stock under the Base Case scenario is 2.94 EUR. Compared to the current market price of 3.24 EUR, LY Corp is Overvalued by 9%.

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
2.94 EUR
Overvaluation 9%
Relative Value
Price
L
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
20
Median 3Y
3.3
Median 5Y
3
Industry
1.5
Forward
3.6
vs History
28
vs Industry
7
Median 3Y
47.8
Median 5Y
27.7
Industry
17.7
Forward
44.4
vs History
49
vs Industry
27
Median 3Y
24.7
Median 5Y
13.6
Industry
11.1
vs History
22
vs Industry
21
Median 3Y
32.4
Median 5Y
17.4
Industry
15.5
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
3.5
Industry
1.6
Forward
4.8
vs History
3
vs Industry
22
Median 3Y
6
Median 5Y
5
Industry
3.4
vs History
14
vs Industry
13
Median 3Y
21.3
Median 5Y
19.5
Industry
8.7
Forward
19.5
vs History
41
vs Industry
9
Median 3Y
37.7
Median 5Y
35
Industry
12.4
vs History
49
vs Industry
20
Median 3Y
26.6
Median 5Y
18
Industry
10.8
vs History
34
vs Industry
18
Median 3Y
22
Median 5Y
7.3
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
45.8B EUR 3.9 48.9 23.1 36.7
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 24.6 17.9 21.9
CN
Tencent Holdings Ltd
HKEX:700
4.6T HKD 6.2 21.1 19.8 19.8
CN
Kuaishou Technology
HKEX:1024
231.2B HKD 1.7 13.8 8.6 13.1
CN
Baidu Inc
NASDAQ:BIDU
28.7B USD 1.5 8.1 7.3 7.3
JP
Z Holdings Corp
TSE:4689
3.7T JPY 1.9 24.2 14.4 22.8
US
Pinterest Inc
NYSE:PINS
21B USD 5.6 11.1 83.3 92.7
AU
REA Group Ltd
ASX:REA
31.6B AUD 17.1 51.3 40.8 40.8
KR
Naver Corp
KRX:035420
27.9T KRW 2.6 14.6 9.1 12.1
US
Snap Inc
NYSE:SNAP
13.9B USD 2.5 -26.1 -29 -22.1
P/S Multiple
Revenue Growth P/S to Growth
JP
L
LY Corp
XMUN:YOJ
Average P/S: 5.3
3.9
7%
0.6
US
Alphabet Inc
NASDAQ:GOOGL
5.8
12%
0.5
US
Meta Platforms Inc
NASDAQ:META
9.6
14%
0.7
CN
Tencent Holdings Ltd
HKEX:700
6.2
9%
0.7
CN
Kuaishou Technology
HKEX:1024
1.7
10%
0.2
CN
Baidu Inc
NASDAQ:BIDU
1.5
6%
0.3
JP
Z Holdings Corp
TSE:4689
1.9
7%
0.3
US
Pinterest Inc
NYSE:PINS
5.6
15%
0.4
AU
REA Group Ltd
ASX:REA
17.1
8%
2.1
KR
Naver Corp
KRX:035420
2.6
10%
0.3
US
Snap Inc
NYSE:SNAP
2.5
11%
0.2
P/E Multiple
Earnings Growth PEG
JP
L
LY Corp
XMUN:YOJ
Average P/E: 23.7
48.9
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
18.8
13%
1.4
US
Meta Platforms Inc
NASDAQ:META
24.6
10%
2.5
CN
Tencent Holdings Ltd
HKEX:700
21.1
16%
1.3
CN
Kuaishou Technology
HKEX:1024
13.8
21%
0.7
CN
Baidu Inc
NASDAQ:BIDU
8.1
11%
0.7
JP
Z Holdings Corp
TSE:4689
24.2
N/A N/A
US
Pinterest Inc
NYSE:PINS
11.1
-3%
N/A
AU
REA Group Ltd
ASX:REA
51.3
39%
1.3
KR
Naver Corp
KRX:035420
14.6
10%
1.5
US
Snap Inc
NYSE:SNAP
Negative Multiple: -26.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
L
LY Corp
XMUN:YOJ
Average EV/EBITDA: 23.9
23.1
12%
1.9
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
19.8
25%
0.8
CN
Kuaishou Technology
HKEX:1024
8.6
24%
0.4
CN
Baidu Inc
NASDAQ:BIDU
7.3
-3%
N/A
JP
Z Holdings Corp
TSE:4689
14.4
12%
1.2
US
Pinterest Inc
NYSE:PINS
83.3
110%
0.8
AU
REA Group Ltd
ASX:REA
40.8
22%
1.9
KR
Naver Corp
KRX:035420
9.1
12%
0.8
US
Snap Inc
NYSE:SNAP
Negative Multiple: -29 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
L
LY Corp
XMUN:YOJ
Average EV/EBIT: 28.4
36.7
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
16.8
13%
1.3
US
Meta Platforms Inc
NASDAQ:META
21.9
12%
1.8
CN
Tencent Holdings Ltd
HKEX:700
19.8
16%
1.2
CN
Kuaishou Technology
HKEX:1024
13.1
30%
0.4
CN
Baidu Inc
NASDAQ:BIDU
7.3
9%
0.8
JP
Z Holdings Corp
TSE:4689
22.8
N/A N/A
US
Pinterest Inc
NYSE:PINS
92.7
71%
1.3
AU
REA Group Ltd
ASX:REA
40.8
16%
2.5
KR
Naver Corp
KRX:035420
12.1
14%
0.9
US
Snap Inc
NYSE:SNAP
Negative Multiple: -22.1 N/A N/A