看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| 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 | 42.7% - 42.7% | 42.7% |
| 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 | 44.8% | 23.4% | 34.9% | 34.9% | 63.9% | 45.6% | ||
| Latest Twelve Months | 22.4% | 15.5% | -24.3% | -31.6% | 258.4% | 26.9% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | -3.9% | 38.9% | -0.4% | 7.7% | -95.1% | -5.1% | ||
| Prior Fiscal Year | -11.0% | 39.7% | 1.8% | -2.4% | -135.2% | -12.6% | ||
| Latest Fiscal Year | -5.3% | 46.9% | -6.5% | -19.6% | -114.0% | -2.1% | ||
| Latest Twelve Months | -5.3% | 37.1% | -8.6% | -19.6% | -53.5% | -5.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 1.80x | -0.33x | 0.46x | 0.65x | 0.20x | -0.13x | ||
| EV / LTM EBIT | -34.0x | -0.9x | -5.3x | -4.4x | -0.4x | 2.6x | ||
| Price / LTM Sales | 1.93x | 0.80x | 0.20x | 1.01x | 0.43x | 0.43x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | -0.33x | 0.46x | 1.80x | |||||
| 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 | 551.00 | ||||
| Upside / (Downside) | 42.7% | 42.7% | 42.7% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A419530 | A052790 | A051780 | A361570 | A030350 | A032800 | |
| Enterprise Value | 209,696 | (76,430) | 29,588 | 54,332 | 6,327 | (10,747) | |
| (+) Cash & Short Term Investments | 41,568 | 102,092 | 1,983 | 24,678 | 2,812 | 47,277 | |
| (+) Investments & Other | 4,634 | 48,038 | 16,175 | 27,440 | 9,425 | 3,128 | |
| (-) Debt | (29,312) | (3,566) | (36,834) | (24,425) | (5,443) | (14,379) | |
| (-) Other Liabilities | (1,761) | 0 | 2,252 | (7,863) | 382 | (102) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 224,825 | 70,136 | 13,164 | 74,162 | 13,503 | 25,178 | |
| (/) Shares Outstanding | 7.9 | 10.9 | 23.2 | 28.6 | 13.9 | 45.7 | |
| Implied Stock Price | 28,300.00 | 6,420.00 | 568.00 | 2,590.00 | 973.00 | 551.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 28,300.00 | 6,420.00 | 568.00 | 2,590.00 | 973.00 | 551.00 | |
| 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 | |