Il semble qu'il y ait eu une erreur en essayant de charger cette page.
Notre équipe a été informée mais veuillez nous contacter en utilisant le widget support email si le problème persiste.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBITDA Multiple | 109,0x - 120,5x | 114,8x |
| Selected Fwd EBITDA Multiple | 3,3x - 3,7x | 3,5x |
| Fair Value | 11.576₩ - 12.493₩ | 12.034₩ |
| Upside | -7,3% - 0,0% | -3,6% |
| Benchmarks | Ticker | Full Ticker |
| Genohco., Inc. | A361390 | KOSDAQ:A361390 |
| Hizeaero Co., Ltd. | A221840 | KOSDAQ:A221840 |
| AeroSpace Technology of Korea Inc. | A067390 | KOSDAQ:A067390 |
| Satrec Initiative Co., Ltd. | A099320 | KOSDAQ:A099320 |
| Contec.,Co.Ltd | A451760 | KOSDAQ:A451760 |
| Kencoa Aerospace Corporation | A274090 | KOSDAQ:A274090 |
| - | - | - |
| Select LTM EBITDA Multiple | |||||||
| Benchmark Companies | |||||||
| A361390 | A221840 | A067390 | A099320 | A451760 | A274090 | ||
| KOSDAQ:A361390 | KOSDAQ:A221840 | KOSDAQ:A067390 | KOSDAQ:A099320 | KOSDAQ:A451760 | KOSDAQ:A274090 | ||
| Historical EBITDA Growth | |||||||
| 5Y CAGR | NM- | -23.9% | 0.1% | -24.1% | NM- | -26.8% | |
| 3Y CAGR | NM- | NM- | NM- | -28.1% | NM- | NM- | |
| Latest Twelve Months | -117.9% | 1039.2% | 128.9% | 89.6% | 38.8% | -86.5% | |
| Historical EBITDA Profit Margin | |||||||
| 5 Year Average Margin | 7.8% | -1.7% | -12.0% | 11.3% | -33.5% | 0.2% | |
| Prior Fiscal Year | 4.7% | -0.3% | -14.7% | 2.0% | -74.5% | 6.7% | |
| Latest Fiscal Year | -0.8% | 2.5% | 4.2% | 2.8% | -10.4% | 1.0% | |
| Latest Twelve Months | -0.8% | 2.5% | 4.2% | 2.8% | -10.4% | 1.0% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 1.81x | 0.81x | 2.25x | 1.81x | 2.16x | 1.49x | |
| EV / LTM EBITDA | -221.8x | 32.0x | 53.9x | 64.1x | -20.6x | 154.3x | |
| EV / LTM EBIT | -47.5x | -31.5x | -59.2x | -91.3x | -12.2x | -23.9x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBITDA | -221.8x | 32.0x | 64.1x | ||||
| Historical EV / LTM EBITDA | -115.1x | 18.1x | 154.3x | ||||
| Selected EV / LTM EBITDA | 109.0x | 114.8x | 120.5x | ||||
| (x) LTM EBITDA | 829 | 829 | 829 | ||||
| (=) Implied Enterprise Value | 90,380 | 95,137 | 99,894 | ||||
| (-) Non-shareholder Claims * | 37,548 | 37,548 | 37,548 | ||||
| (=) Equity Value | 127,928 | 132,685 | 137,442 | ||||
| (/) Shares Outstanding | 13.1 | 13.1 | 13.1 | ||||
| Implied Value Range | 9,761.97 | 10,124.96 | 10,487.95 | ||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 9,761.97 | 10,124.96 | 10,487.95 | 12,490.00 | |||
| Upside / (Downside) | -21.8% | -18.9% | -16.0% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A361390 | A221840 | A067390 | A099320 | A451760 | A274090 | |
| Enterprise Value | 102,435 | 71,003 | 380,534 | 303,786 | 147,538 | 126,130 | |
| (+) Cash & Short Term Investments | 32,299 | 7,245 | 18,691 | 173,238 | 118,764 | 73,298 | |
| (+) Investments & Other | 5,370 | 4,989 | 196 | 3,790 | 1,179 | 17,960 | |
| (-) Debt | (17,241) | (52,315) | (182,947) | (7,520) | (24,285) | (53,610) | |
| (-) Other Liabilities | 0 | (3,357) | 0 | 11,747 | (95,519) | (100) | |
| (-) Preferred Stock | 0 | 0 | 0 | (5,375) | (1,882) | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 122,863 | 27,565 | 216,473 | 479,666 | 145,794 | 163,678 | |
| (/) Shares Outstanding | 7.5 | 18.7 | 395.0 | 11.0 | 14.7 | 13.1 | |
| Implied Stock Price | 16,380.00 | 1,474.00 | 548.00 | 43,800.00 | 9,900.00 | 12,490.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 16,380.00 | 1,474.00 | 548.00 | 43,800.00 | 9,900.00 | 12,490.00 | |
| 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 | |