Похоже, при загрузке страницы произошла ошибка.
Наша команда получила уведомление. Если проблема сохранится, свяжитесь с нами через виджет поддерж. по email.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBITDA Multiple | 1,5x - 1,7x | 1,6x |
| Selected Fwd EBITDA Multiple | 2,0x - 2,2x | 2,1x |
| Fair Value | 2.991₩ - 3.044₩ | 3.018₩ |
| Upside | 10,4% - 12,3% | 11,4% |
| 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 EBITDA Multiple | |||||||
| Benchmark Companies | |||||||
| A084440 | A100220 | A289010 | A440320 | A063170 | A133750 | ||
| KOSDAQ:A084440 | KOSE:A100220 | KOSDAQ:A289010 | KOSDAQ:A440320 | KOSDAQ:A063170 | KOSDAQ:A133750 | ||
| Historical EBITDA Growth | |||||||
| 5Y CAGR | NM- | -12.9% | NM- | NM- | NM- | -8.6% | |
| 3Y CAGR | NM- | -7.5% | NM- | NM- | NM- | -26.0% | |
| Latest Twelve Months | -29.8% | 163.7% | 238.2% | -24.3% | -9.6% | 268.6% | |
| Historical EBITDA Profit Margin | |||||||
| 5 Year Average Margin | 3.9% | 7.3% | 2.5% | 5.7% | 8.8% | 17.0% | |
| Prior Fiscal Year | 6.0% | 2.9% | -4.2% | 7.7% | -3.5% | 5.6% | |
| Latest Fiscal Year | -1.3% | 7.8% | 6.3% | 2.9% | -8.5% | 20.3% | |
| Latest Twelve Months | 3.6% | 7.8% | 6.3% | 2.9% | -8.5% | 20.3% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.64x | 0.77x | 0.62x | 1.95x | 9.78x | 0.14x | |
| EV / LTM EBITDA | 17.6x | 9.9x | 9.9x | 67.6x | -115.7x | 0.7x | |
| EV / LTM EBIT | -73.4x | 20.4x | -34.6x | 976.9x | -59.4x | 2.2x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBITDA | -115.7x | 9.9x | 67.6x | ||||
| Historical EV / LTM EBITDA | -5.4x | 0.7x | 4.1x | ||||
| Selected EV / LTM EBITDA | 1.5x | 1.6x | 1.7x | ||||
| (x) LTM EBITDA | 7,409 | 7,409 | 7,409 | ||||
| (=) Implied Enterprise Value | 11,098 | 11,683 | 12,267 | ||||
| (-) Non-shareholder Claims * | 54,806 | 54,806 | 54,806 | ||||
| (=) Equity Value | 65,904 | 66,489 | 67,073 | ||||
| (/) Shares Outstanding | 22.1 | 22.1 | 22.1 | ||||
| Implied Value Range | 2,985.48 | 3,011.94 | 3,038.40 | ||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 2,985.48 | 3,011.94 | 3,038.40 | 2,710.00 | |||
| Upside / (Downside) | 10.2% | 11.1% | 12.1% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A084440 | A100220 | A289010 | A440320 | A063170 | A133750 | |
| Enterprise Value | 23,122 | 190,900 | 67,031 | 99,016 | 201,448 | 5,017 | |
| (+) 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 | 24,779 | 69,589 | 64,275 | 97,168 | 120,721 | 59,823 | |
| (/) Shares Outstanding | 19.7 | 12.3 | 12.5 | 9.8 | 16.8 | 22.1 | |
| Implied Stock Price | 1,257.00 | 5,680.00 | 5,130.00 | 9,910.00 | 7,170.00 | 2,710.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,257.00 | 5,680.00 | 5,130.00 | 9,910.00 | 7,170.00 | 2,710.00 | |
| 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 | |