D

Daejoo Inc
KOSDAQ:003310

Watchlist Manager
Daejoo Inc
KOSDAQ:003310
Watchlist
Price: 3 400 KRW 5.1% Market Closed
Market Cap: 120.3B KRW

Relative Value

The Relative Value of one Daejoo Inc stock under the Base Case scenario is 2 132.24 KRW. Compared to the current market price of 3 400 KRW, Daejoo Inc is Overvalued by 37%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
2 132.24 KRW
Overvaluation 37%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
63
Median 3Y
0.6
Median 5Y
0.7
Industry
1
vs History
47
vs Industry
60
Median 3Y
7.1
Median 5Y
13.9
Industry
16
vs History
39
vs Industry
53
Median 3Y
5.2
Median 5Y
7.9
Industry
9.9
vs History
34
vs Industry
22
Median 3Y
11.3
Median 5Y
15.9
Industry
17.1
vs History
20
vs Industry
72
Median 3Y
0.8
Median 5Y
1
Industry
1.5
vs History
15
vs Industry
72
Median 3Y
0.6
Median 5Y
0.7
Industry
1.1
vs History
46
vs Industry
72
Median 3Y
2.9
Median 5Y
4.2
Industry
4.7
vs History
52
vs Industry
65
Median 3Y
5.8
Median 5Y
9.2
Industry
10
vs History
58
vs Industry
63
Median 3Y
7.6
Median 5Y
12
Industry
13.2
vs History
52
vs Industry
59
Median 3Y
5.1
Median 5Y
8.6
Industry
11.4
vs History
39
vs Industry
47
Median 3Y
6.2
Median 5Y
10.2
Industry
16.1
vs History
17
vs Industry
76
Median 3Y
0.6
Median 5Y
0.8
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Daejoo Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Daejoo Inc
KOSDAQ:003310
120.3B KRW 1.2 14.2 8.3 10.4
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
199.2B CHF 2.2 19.3 13 16.1
US
Mondelez International Inc
NASDAQ:MDLZ
69.5B USD 1.8 19.7 15.4 20.1
FR
Danone SA
PAR:BN
49.2B EUR 1.8 26.8 11.6 15.6
ZA
Tiger Brands Ltd
JSE:TBS
57.2B Zac 0 0 0 0
CN
Muyuan Foods Co Ltd
SZSE:002714
276.3B CNY 1.8 12.5 12.7 12.7
US
Hershey Co
NYSE:HSY
36.9B USD 3.2 27.1 16.4 20.5
ZA
Avi Ltd
JSE:AVI
34.8B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.8B CHF 4.7 41.7 24.3 33.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
216.6B CNY 7.7 31.6 28.8 28.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
D
Daejoo Inc
KOSDAQ:003310
Average EV/EBITDA: 20 741.4
8.3
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
13
1%
13
US
Mondelez International Inc
NASDAQ:MDLZ
15.4
-2%
N/A
FR
Danone SA
PAR:BN
11.6
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.7
31%
0.4
US
Hershey Co
NYSE:HSY
16.4
-4%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.3
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.8
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
D
Daejoo Inc
KOSDAQ:003310
Average EV/EBIT: 35 382.4
10.4
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
16.1
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.1
-3%
N/A
FR
Danone SA
PAR:BN
15.6
6%
2.6
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.7
20%
0.6
US
Hershey Co
NYSE:HSY
20.5
-6%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.1
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.8
11%
2.6