Si è verificato un errore durante il caricamento della pagina.
Il nostro team è stato avvisato ma contattaci tramite il Widget assistenza email se il problema persiste.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBITDA Multiple | 31,3x - 34,6x | 32,9x |
| Selected Fwd EBITDA Multiple | 2,3x - 2,6x | 2,4x |
| Fair Value | ₩7.543 - ₩8.277 | ₩7.910 |
| Upside | 37,4% - 50,8% | 44,1% |
| Benchmarks | Ticker | Full Ticker |
| RoboRobo Co., Ltd. | A215100 | KOSDAQ:A215100 |
| I-Scream Edu Co.,Ltd. | A289010 | KOSDAQ:A289010 |
| STACO LINK Co., Ltd. | A060240 | KOSDAQ:A060240 |
| Visang Education Inc | A100220 | KOSE:A100220 |
| Daekyo Co., Ltd. | A019680 | KOSE:A019680 |
| Openknowl Co.,Ltd. | A440320 | KOSDAQ:A440320 |
| - | - | - |
| Select LTM EBITDA Multiple | |||||||
| Benchmark Companies | |||||||
| A215100 | A289010 | A060240 | A100220 | A019680 | A440320 | ||
| KOSDAQ:A215100 | KOSDAQ:A289010 | KOSDAQ:A060240 | KOSE:A100220 | KOSE:A019680 | KOSDAQ:A440320 | ||
| Historical EBITDA Growth | |||||||
| 5Y CAGR | NM- | NM- | NM- | -12.9% | -20.6% | NM- | |
| 3Y CAGR | NM- | NM- | NM- | -7.5% | 0.7% | NM- | |
| Latest Twelve Months | -922.5% | 67.0% | -195.9% | 86.1% | 118.0% | -2.9% | |
| Historical EBITDA Profit Margin | |||||||
| 5 Year Average Margin | -8.3% | 2.7% | -56.7% | 7.4% | 3.8% | 5.4% | |
| Prior Fiscal Year | 4.1% | -4.2% | -72.5% | 2.9% | 1.9% | 7.7% | |
| Latest Fiscal Year | -8.0% | 6.3% | -144.7% | 7.8% | 4.3% | 2.9% | |
| Latest Twelve Months | -7.4% | 4.9% | -109.1% | 12.9% | 4.6% | 3.0% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 5.52x | 0.29x | 0.69x | 0.68x | 0.31x | 0.69x | |
| EV / LTM EBITDA | -74.1x | 5.9x | -0.6x | 5.2x | 6.7x | 23.1x | |
| EV / LTM EBIT | -49.6x | -10.9x | -0.6x | 7.7x | 1490.1x | 95.5x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBITDA | -74.1x | 5.2x | 6.7x | ||||
| Historical EV / LTM EBITDA | 17.3x | 165.9x | 314.5x | ||||
| Selected EV / LTM EBITDA | 31.3x | 32.9x | 34.6x | ||||
| (x) LTM EBITDA | 2,092 | 2,092 | 2,092 | ||||
| (=) Implied Enterprise Value | 65,403 | 68,846 | 72,288 | ||||
| (-) Non-shareholder Claims * | 5,606 | 5,606 | 5,606 | ||||
| (=) Equity Value | 71,009 | 74,451 | 77,893 | ||||
| (/) Shares Outstanding | 9.8 | 9.8 | 9.8 | ||||
| Implied Value Range | 7,242.11 | 7,593.19 | 7,944.26 | ||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 7,242.11 | 7,593.19 | 7,944.26 | 5,490.00 | |||
| Upside / (Downside) | 31.9% | 38.3% | 44.7% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A215100 | A289010 | A060240 | A100220 | A019680 | A440320 | |
| Enterprise Value | 73,936 | 30,385 | 12,517 | 181,849 | 218,732 | 48,224 | |
| (+) Cash & Short Term Investments | 3,091 | 9,308 | 68 | 48,021 | 69,844 | 22,459 | |
| (+) Investments & Other | 16,456 | 1,218 | 2,472 | 3,896 | 48,746 | 4,203 | |
| (-) Debt | (159) | (13,740) | (8,679) | (145,800) | (137,244) | (15,994) | |
| (-) Other Liabilities | (45) | (5) | 0 | 0 | (3,082) | (5,062) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 93,280 | 27,166 | 6,378 | 87,966 | 196,997 | 53,829 | |
| (/) Shares Outstanding | 20.3 | 13.6 | 3.2 | 12.3 | 81.1 | 9.8 | |
| Implied Stock Price | 4,605.00 | 1,996.00 | 1,976.00 | 7,180.00 | 2,430.00 | 5,490.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 4,605.00 | 1,996.00 | 1,976.00 | 7,180.00 | 2,430.00 | 5,490.00 | |
| 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 | |