L

LY Corp
XMUN:YOJ

Watchlist Manager
LY Corp
XMUN:YOJ
Watchlist
Price: 2.26 EUR Market Closed
Market Cap: 31.9B EUR

Relative Value

The Relative Value of one YOJ stock under the Base Case scenario is 2.81 EUR. Compared to the current market price of 2.26 EUR, LY Corp is Undervalued by 20%.

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
2.81 EUR
Undervaluation 20%
Relative Value
Price
L
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
58
vs Industry
20
Median 3Y
3.2
Median 5Y
3.2
Industry
1.5
Forward
2.8
vs History
52
vs Industry
7
Median 3Y
44.5
Median 5Y
39.8
Industry
17.2
Forward
32.8
vs History
69
vs Industry
27
Median 3Y
18.5
Median 5Y
13.9
Industry
11
vs History
66
vs Industry
21
Median 3Y
28.7
Median 5Y
17.4
Industry
15.5
vs History
34
vs Industry
28
Median 3Y
2
Median 5Y
1.9
Industry
1.8
vs History
22
vs Industry
16
Median 3Y
4.4
Median 5Y
4
Industry
1.6
Forward
4.3
vs History
26
vs Industry
22
Median 3Y
6.1
Median 5Y
5.7
Industry
3.5
vs History
50
vs Industry
13
Median 3Y
21.3
Median 5Y
20.4
Industry
8.9
Forward
17.9
vs History
71
vs Industry
9
Median 3Y
36.8
Median 5Y
36
Industry
12.7
vs History
63
vs Industry
20
Median 3Y
21.5
Median 5Y
19.8
Industry
10.6
vs History
50
vs Industry
18
Median 3Y
21.8
Median 5Y
17.3
Industry
12.6
vs History
33
vs Industry
35
Median 3Y
1.3
Median 5Y
1.2
Industry
1.4

Multiples Across Competitors

YOJ Competitors Multiples
LY Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
LY Corp
XMUN:YOJ
31.9B EUR 3 38.7 20.3 31.7
US
Alphabet Inc
NASDAQ:GOOGL
3.7T USD 9.7 30.1 25.5 29.5
US
Meta Platforms Inc
NASDAQ:META
1.6T USD 8.5 27.7 16.1 19.6
CN
Tencent Holdings Ltd
HKEX:700
5.6T HKD 7.2 24.5 24.6 24.6
CN
Baidu Inc
NASDAQ:BIDU
43.8B USD 2.4 36.8 19.8 19.8
CN
Kuaishou Technology
HKEX:1024
291.5B HKD 1.9 15.2 11.7 11.7
KR
Naver Corp
KRX:035420
36.5T KRW 3.1 16.7 14.1 14.1
NL
Nebius Group NV
NASDAQ:NBIS
22.1B USD 5 132.1 8 107.7 -5 950.8 -3 396.3
JP
Z Holdings Corp
TSE:4689
2.8T JPY 1.5 18.9 13.6 21.3
KR
Kakao Corp
KRX:035720
26.3T KRW 3.4 123.2 15.1 41.1
US
Pinterest Inc
NYSE:PINS
17.7B USD 4.3 8.9 49.3 53.8
P/S Multiple
Revenue Growth P/S to Growth
JP
L
LY Corp
XMUN:YOJ
Average P/S: 470.6
3
8%
0.4
US
Alphabet Inc
NASDAQ:GOOGL
9.7
14%
0.7
US
Meta Platforms Inc
NASDAQ:META
8.5
19%
0.4
CN
Tencent Holdings Ltd
HKEX:700
7.2
11%
0.7
CN
Baidu Inc
NASDAQ:BIDU
2.4
4%
0.6
CN
Kuaishou Technology
HKEX:1024
1.9
11%
0.2
KR
Naver Corp
KRX:035420
3.1
11%
0.3
NL
Nebius Group NV
NASDAQ:NBIS
5 132.1
296%
17.3
JP
Z Holdings Corp
TSE:4689
1.5
8%
0.2
KR
Kakao Corp
KRX:035720
3.4
7%
0.5
US
Pinterest Inc
NYSE:PINS
4.3
16%
0.3
P/E Multiple
Earnings Growth PEG
JP
L
LY Corp
XMUN:YOJ
Average P/E: 768
38.7
11%
3.5
US
Alphabet Inc
NASDAQ:GOOGL
30.1
17%
1.8
US
Meta Platforms Inc
NASDAQ:META
27.7
12%
2.3
CN
Tencent Holdings Ltd
HKEX:700
24.5
19%
1.3
CN
Baidu Inc
NASDAQ:BIDU
36.8
1%
36.8
CN
Kuaishou Technology
HKEX:1024
15.2
22%
0.7
KR
Naver Corp
KRX:035420
16.7
10%
1.7
NL
Nebius Group NV
NASDAQ:NBIS
8 107.7
N/A N/A
JP
Z Holdings Corp
TSE:4689
18.9
11%
1.7
KR
Kakao Corp
KRX:035720
123.2
142%
0.9
US
Pinterest Inc
NYSE:PINS
8.9
-7%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
L
LY Corp
XMUN:YOJ
Average EV/EBITDA: 21
20.3
12%
1.7
US
Alphabet Inc
NASDAQ:GOOGL
25.5
26%
1
US
Meta Platforms Inc
NASDAQ:META
16.1
24%
0.7
CN
Tencent Holdings Ltd
HKEX:700
24.6
28%
0.9
CN
Baidu Inc
NASDAQ:BIDU
19.8
-10%
N/A
CN
Kuaishou Technology
HKEX:1024
11.7
24%
0.5
KR
Naver Corp
KRX:035420
14.1
12%
1.2
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -5 950.8 N/A N/A
JP
Z Holdings Corp
TSE:4689
13.6
12%
1.1
KR
Kakao Corp
KRX:035720
15.1
13%
1.2
US
Pinterest Inc
NYSE:PINS
49.3
109%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
L
LY Corp
XMUN:YOJ
Average EV/EBIT: 26.7
31.7
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
29.5
17%
1.7
US
Meta Platforms Inc
NASDAQ:META
19.6
13%
1.5
CN
Tencent Holdings Ltd
HKEX:700
24.6
18%
1.4
CN
Baidu Inc
NASDAQ:BIDU
19.8
1%
19.8
CN
Kuaishou Technology
HKEX:1024
11.7
30%
0.4
KR
Naver Corp
KRX:035420
14.1
13%
1.1
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -3 396.3 N/A N/A
JP
Z Holdings Corp
TSE:4689
21.3
N/A N/A
KR
Kakao Corp
KRX:035720
41.1
32%
1.3
US
Pinterest Inc
NYSE:PINS
53.8
62%
0.9