Revenue Multiples pour RBW Inc (A361570)

Prix Action

2.360,00 KRW

Juste Valeur

3.259,49 KRW

Metrics	Range	Conclusion
Selected LTM Revenue Multiple	1,1x - 1,2x	1,1x
Selected Fwd Revenue Multiple	1,1x - 1,2x	1,1x
Fair Value	3.132₩ - 3.387₩	3.259₩
Upside	32,7% - 43,5%	38,1%

Multiples Valuation: EV / Revenue

Prix Action

2.360,00 KRW

Juste Valeur

3.259,49 KRW

Potentiel haussier

38,1%

LTM Revenue Multiple

Proj Revenue Multiple

Fair Value

Benchmark Editor


Select LTM Revenue Multiple

	Benchmark Companies
	A419530	A052790	A051780	A204610	A030350	A361570
	KOSDAQ:A419530	KOSDAQ:A052790	KOSDAQ:A051780	KOSDAQ:A204610	KOSDAQ:A030350	KOSDAQ:A361570
Historical Revenue Growth
5Y CAGR	NM-	4.9%	18.9%	6.3%	33.3%	17.5%
3Y CAGR	44.8%	11.0%	0.1%	-4.8%	59.7%	1.6%
Latest Twelve Months	22.4%	-10.9%	-23.4%	16.4%	54.2%	-31.6%

Historical EBIT Profit Margin
5 Year Average Margin	-3.9%	39.0%	-1.1%	14.9%	-93.4%	5.4%
Prior Fiscal Year	-11.0%	46.9%	-4.5%	14.8%	-114.0%	-2.4%
Latest Fiscal Year	-5.3%	37.0%	-13.4%	17.7%	-44.4%	-19.6%
Latest Twelve Months	-5.3%	37.0%	-13.4%	17.7%	-44.4%	-19.6%

Current Trading Multiples
EV / LTM Revenue	2.15x	-1.22x	0.57x	0.28x	0.31x	0.72x
EV / LTM EBIT	-40.6x	-3.3x	-4.2x	1.6x	-0.7x	-3.7x
Price / LTM Sales	2.28x	0.88x	0.23x	1.55x	0.48x	1.04x


	Low	Mid	High

Benchmark EV / LTM Revenue	-1.22x	0.31x	2.15x
Historical EV / LTM Revenue	0.72x	1.30x	4.13x

Selected EV / LTM Revenue	1.07x	1.12x	1.18x
(x) LTM Revenue	62,520	62,520	62,520
(=) Implied Enterprise Value	66,690	70,200	73,710
(-) Non-shareholder Claims *	19,831	19,831	19,831
(=) Equity Value	86,521	90,031	93,541
(/) Shares Outstanding	27.6	27.6	27.6
Implied Value Range	3,137.00	3,264.26	3,391.52
FX Rate: KRW/KRW	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	3,137.00	3,264.26	3,391.52		2,360.00
Upside / (Downside)	32.9%	38.3%	43.7%

Calculs d'appui

Equity Waterfall

Financials

Historical Multiples


Equity Waterfall

	Benchmark Companies
(in millions)	A419530	A052790	A051780	A204610	A030350	A361570

Enterprise Value	259,746	(151,723)	34,607	14,350	8,022	45,260
(+) Cash & Short Term Investments	41,568	171,016	1,929	82,710	755	24,678
(+) Investments & Other	4,634	54,239	22,495	5,236	9,492	27,440
(-) Debt	(29,312)	(3,287)	(42,608)	(4,445)	(5,869)	(24,425)
(-) Other Liabilities	(1,761)	0	(2,402)	(8,154)	0	(7,863)
(-) Preferred Stock	0	0	0	0	0	0
(-) Other	0	0	0	0	0	0
Value of Common Equity	274,875	70,245	14,021	89,698	12,400	65,090
(/) Shares Outstanding	7.9	10.9	23.2	55.6	12.7	27.6
Implied Stock Price	34,600.00	6,430.00	605.00	1,612.00	973.00	2,360.00
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	34,600.00	6,430.00	605.00	1,612.00	973.00	2,360.00

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

Erreur de Chargement