L

LY Corp
XMUN:YOJ

Watchlist Manager
LY Corp
XMUN:YOJ
Watchlist
Price: 3.22 EUR -1.23%
Market Cap: 45.5B EUR
Have any thoughts about
LY Corp?
Write Note

Relative Value

The Relative Value of one YOJ stock under the Base Case scenario is 2.77 EUR. Compared to the current market price of 3.22 EUR, LY Corp is Overvalued by 14%.

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
2.77 EUR
Overvaluation 14%
Relative Value
Price
L
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
25
Median 3Y
3.2
Median 5Y
2.9
Industry
1.4
Forward
3.8
vs History
14
vs Industry
9
Median 3Y
47.3
Median 5Y
27.7
Industry
17.9
Forward
49.4
vs History
50
vs Industry
19
Median 3Y
24.7
Median 5Y
13.6
Industry
11.2
vs History
38
vs Industry
13
Median 3Y
31.5
Median 5Y
17.2
Industry
15.9
vs History
7
vs Industry
36
Median 3Y
1.9
Median 5Y
1.8
Industry
1.7
vs History
0
vs Industry
18
Median 3Y
4.1
Median 5Y
3.3
Industry
1.5
Forward
5
vs History
3
vs Industry
25
Median 3Y
5.8
Median 5Y
5
Industry
3.2
vs History
11
vs Industry
13
Median 3Y
20.8
Median 5Y
18.6
Industry
8.6
Forward
21
vs History
22
vs Industry
9
Median 3Y
37.7
Median 5Y
34.5
Industry
12.3
Forward
38.4
vs History
55
vs Industry
13
Median 3Y
26.6
Median 5Y
19.8
Industry
10.4
vs History
33
vs Industry
12
Median 3Y
23.3
Median 5Y
7
Industry
13.3
vs History
0
vs Industry
41
Median 3Y
1.2
Median 5Y
1
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
45.5B EUR 3.9 62.2 23.9 38.8
US
Alphabet Inc
NASDAQ:GOOGL
2T USD 5.7 20 14.9 16.9
US
Meta Platforms Inc
NASDAQ:META
1.5T USD 9.4 24.7 17.5 21.4
CN
Tencent Holdings Ltd
HKEX:700
4.8T HKD 7 26.4 22.2 22.2
CN
Kuaishou Technology
HKEX:1024
272.3B HKD 2 16.9 14.8 14.8
CN
Baidu Inc
NASDAQ:BIDU
33.1B USD 1.8 10.1 8.3 8.3
JP
Z Holdings Corp
TSE:4689
3.7T JPY 2 31.3 14.9 24.2
US
Pinterest Inc
NYSE:PINS
21.5B USD 6 11.7 96.1 107.5
KR
Naver Corp
KRX:035420
31T KRW 2.9 16.2 10.2 13.7
AU
REA Group Ltd
ASX:REA
31.1B AUD 16.8 50.4 40.1 40.1
US
Snap Inc
NYSE:SNAP
15.7B USD 3 -22.8 -28.9 -22.6
P/E Multiple
Earnings Growth PEG
JP
L
LY Corp
XMUN:YOJ
Average P/E: 27
62.2
20%
3.1
US
Alphabet Inc
NASDAQ:GOOGL
20
14%
1.4
US
Meta Platforms Inc
NASDAQ:META
24.7
12%
2.1
CN
Tencent Holdings Ltd
HKEX:700
26.4
32%
0.8
CN
Kuaishou Technology
HKEX:1024
16.9
60%
0.3
CN
Baidu Inc
NASDAQ:BIDU
10.1
11%
0.9
JP
Z Holdings Corp
TSE:4689
31.3
19%
1.6
US
Pinterest Inc
NYSE:PINS
11.7
-1%
N/A
KR
Naver Corp
KRX:035420
16.2
8%
2
AU
REA Group Ltd
ASX:REA
50.4
39%
1.3
US
Snap Inc
NYSE:SNAP
Negative Multiple: -22.8 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
L
LY Corp
XMUN:YOJ
Average EV/EBITDA: 26.3
23.9
14%
1.7
US
Alphabet Inc
NASDAQ:GOOGL
14.9
22%
0.7
US
Meta Platforms Inc
NASDAQ:META
17.5
21%
0.8
CN
Tencent Holdings Ltd
HKEX:700
22.2
15%
1.5
CN
Kuaishou Technology
HKEX:1024
14.8
43%
0.3
CN
Baidu Inc
NASDAQ:BIDU
8.3
28%
0.3
JP
Z Holdings Corp
TSE:4689
14.9
14%
1.1
US
Pinterest Inc
NYSE:PINS
96.1
111%
0.9
KR
Naver Corp
KRX:035420
10.2
N/A N/A
AU
REA Group Ltd
ASX:REA
40.1
22%
1.8
US
Snap Inc
NYSE:SNAP
Negative Multiple: -28.9 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
L
LY Corp
XMUN:YOJ
Average EV/EBIT: 30.8
38.8
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
16.9
14%
1.2
US
Meta Platforms Inc
NASDAQ:META
21.4
13%
1.6
CN
Tencent Holdings Ltd
HKEX:700
22.2
22%
1
CN
Kuaishou Technology
HKEX:1024
14.8
65%
0.2
CN
Baidu Inc
NASDAQ:BIDU
8.3
14%
0.6
JP
Z Holdings Corp
TSE:4689
24.2
N/A N/A
US
Pinterest Inc
NYSE:PINS
107.5
79%
1.4
KR
Naver Corp
KRX:035420
13.7
12%
1.1
AU
REA Group Ltd
ASX:REA
40.1
16%
2.5
US
Snap Inc
NYSE:SNAP
Negative Multiple: -22.6 N/A N/A