Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Revenue Multiple | 0.4x - 0.4x | 0.4x |
| Selected Fwd Revenue Multiple | 0.4x - 0.5x | 0.4x |
| Fair Value | ₩3,155 - ₩3,226 | ₩3,191 |
| Upside | 29.6% - 32.5% | 31.0% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Ubion Co.Ltd. | A084440 | KOSDAQ:A084440 |
| Visang Education Inc | A100220 | KOSE:A100220 |
| I-Scream Edu Co.,Ltd. | A289010 | KOSDAQ:A289010 |
| Openknowl Co.,Ltd. | A440320 | KOSDAQ:A440320 |
| Seoul Auction Co. Ltd. | A063170 | KOSDAQ:A063170 |
| MegaMD Co., Ltd. | A133750 | KOSDAQ:A133750 |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| A084440 | A100220 | A289010 | A440320 | A063170 | A133750 | |||
| KOSDAQ:A084440 | KOSE:A100220 | KOSDAQ:A289010 | KOSDAQ:A440320 | KOSDAQ:A063170 | KOSDAQ:A133750 | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | NM- | 4.3% | NM- | NM- | -14.5% | -14.6% | ||
| 3Y CAGR | NM- | 4.6% | NM- | NM- | -36.1% | -22.8% | ||
| Latest Twelve Months | 14.1% | -2.3% | -8.5% | 102.0% | -54.2% | 1.2% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | -1.1% | 0.6% | -6.8% | 2.8% | 4.0% | 1.9% | ||
| Prior Fiscal Year | 1.2% | -2.3% | -14.2% | 5.0% | -7.9% | -10.8% | ||
| Latest Fiscal Year | -6.1% | 3.8% | -1.8% | 0.2% | -16.5% | 6.3% | ||
| Latest Twelve Months | -0.9% | 3.8% | -1.8% | 0.2% | -16.5% | 6.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 0.57x | 0.75x | 0.27x | 1.89x | 9.20x | 0.50x | ||
| EV / LTM EBIT | -66.0x | 19.7x | -14.8x | 948.9x | -55.9x | 7.9x | ||
| Price / LTM Sales | 0.62x | 0.26x | 0.24x | 1.86x | 5.28x | 1.47x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 0.27x | 0.75x | 9.20x | |||||
| Historical EV / LTM Revenue | 0.27x | 0.50x | 0.87x | |||||
| Selected EV / LTM Revenue | 0.39x | 0.41x | 0.43x | |||||
| (x) LTM Revenue | 36,491 | 36,491 | 36,491 | |||||
| (=) Implied Enterprise Value | 14,095 | 14,837 | 15,579 | |||||
| (-) Non-shareholder Claims * | 54,806 | 54,806 | 54,806 | |||||
| (=) Equity Value | 68,901 | 69,643 | 70,385 | |||||
| (/) Shares Outstanding | 22.1 | 22.1 | 22.1 | |||||
| Implied Value Range | 3,121.23 | 3,154.83 | 3,188.44 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3,121.23 | 3,154.83 | 3,188.44 | 2,435.00 | ||||
| Upside / (Downside) | 28.2% | 29.6% | 30.9% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A084440 | A100220 | A289010 | A440320 | A063170 | A133750 | |
| Enterprise Value | 20,796 | 184,162 | 28,629 | 96,172 | 189,493 | (1,053) | |
| (+) Cash & Short Term Investments | 5,866 | 25,665 | 15,536 | 16,663 | 7,752 | 40,146 | |
| (+) Investments & Other | 1,255 | 3,807 | 1,218 | 3,901 | 6,422 | 19,288 | |
| (-) Debt | (5,323) | (150,783) | (19,505) | (17,594) | (94,900) | (4,628) | |
| (-) Other Liabilities | (141) | 0 | (6) | (4,819) | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 22,453 | 62,850 | 25,873 | 94,324 | 108,767 | 53,753 | |
| (/) Shares Outstanding | 19.7 | 12.3 | 12.5 | 9.8 | 16.8 | 22.1 | |
| Implied Stock Price | 1,139.00 | 5,130.00 | 2,065.00 | 9,620.00 | 6,460.00 | 2,435.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,139.00 | 5,130.00 | 2,065.00 | 9,620.00 | 6,460.00 | 2,435.00 | |
| Trading Currency | KRW | KRW | KRW | KRW | KRW | KRW | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |