Det verkar som ett fel inträffade när du försökte ladda denna sida.
Vårt team har meddelats men vänligen kontakta oss via widget för e-postsupport om problemet kvarstår.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Revenue Multiple | 0,0x - 0,0x | 0,0x |
| Selected Fwd Revenue Multiple | 0,0x - 0,0x | 0,0x |
| Fair Value | ₩786,19 - ₩786,19 | ₩786,19 |
| Upside | 41,1% - 41,1% | 41,1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| SAMG Entertainment Co., Ltd. | A419530 | KOSDAQ:A419530 |
| Actoz Soft Co.,Ltd. | A052790 | KOSDAQ:A052790 |
| CUROHOLDINGS Co., Ltd. | A051780 | KOSDAQ:A051780 |
| RBW Inc. | A361570 | KOSDAQ:A361570 |
| Dragonfly GF Co., Ltd | A030350 | KOSDAQ:A030350 |
| Fantagio Corp. | A032800 | KOSDAQ:A032800 |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| A419530 | A052790 | A051780 | A361570 | A030350 | A032800 | |||
| KOSDAQ:A419530 | KOSDAQ:A052790 | KOSDAQ:A051780 | KOSDAQ:A361570 | KOSDAQ:A030350 | KOSDAQ:A032800 | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | NM- | 18.9% | 27.2% | 37.7% | 21.1% | 31.3% | ||
| 3Y CAGR | NM- | 23.4% | 34.9% | 34.9% | 63.9% | 45.6% | ||
| Latest Twelve Months | 26.3% | 15.5% | -24.3% | -19.1% | 258.4% | 26.9% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | -3.8% | 38.9% | -0.4% | 7.7% | -95.1% | -5.1% | ||
| Prior Fiscal Year | -0.6% | 39.7% | 1.8% | 4.6% | -135.2% | -12.6% | ||
| Latest Fiscal Year | -11.0% | 46.9% | -6.5% | -2.4% | -114.0% | -2.1% | ||
| Latest Twelve Months | -17.7% | 37.1% | -8.6% | -14.6% | -53.5% | -5.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 2.30x | -0.33x | 0.37x | 0.53x | 0.20x | -0.13x | ||
| EV / LTM EBIT | -13.0x | -0.9x | -4.3x | -3.6x | -0.4x | 2.5x | ||
| Price / LTM Sales | 2.31x | 0.81x | 0.12x | 1.01x | 0.43x | 0.44x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | -0.33x | 0.37x | 2.30x | |||||
| Historical EV / LTM Revenue | 0.88x | 3.11x | 3.42x | |||||
| Selected EV / LTM Revenue | 0.00x | 0.00x | 0.00x | |||||
| (x) LTM Revenue | 58,295 | 58,295 | 58,295 | |||||
| (=) Implied Enterprise Value | 0 | 0 | 0 | |||||
| (-) Non-shareholder Claims * | 35,925 | 35,925 | 35,925 | |||||
| (=) Equity Value | 35,925 | 35,925 | 35,925 | |||||
| (/) Shares Outstanding | 45.7 | 45.7 | 45.7 | |||||
| Implied Value Range | 786.19 | 786.19 | 786.19 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 786.19 | 786.19 | 786.19 | 557.00 | ||||
| Upside / (Downside) | 41.1% | 41.1% | 41.1% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A419530 | A052790 | A051780 | A361570 | A030350 | A032800 | |
| Enterprise Value | 250,849 | (76,320) | 23,985 | 38,946 | 6,327 | (10,473) | |
| (+) Cash & Short Term Investments | 26,119 | 102,092 | 1,983 | 21,908 | 2,812 | 47,277 | |
| (+) Investments & Other | 5,799 | 48,038 | 16,175 | 33,991 | 9,425 | 3,128 | |
| (-) Debt | (29,205) | (3,566) | (36,834) | (12,151) | (5,443) | (14,379) | |
| (-) Other Liabilities | (1,726) | 0 | 2,252 | (8,102) | 382 | (102) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 251,836 | 70,245 | 7,562 | 74,592 | 13,503 | 25,452 | |
| (/) Shares Outstanding | 7.9 | 10.9 | 13.6 | 28.6 | 13.9 | 45.7 | |
| Implied Stock Price | 31,700.00 | 6,430.00 | 557.00 | 2,605.00 | 973.00 | 557.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 31,700.00 | 6,430.00 | 557.00 | 2,605.00 | 973.00 | 557.00 | |
| 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 | |