H

Hancom Inc
KOSDAQ:030520

Watchlist Manager
Hancom Inc
KOSDAQ:030520
Watchlist
Price: 19 300 KRW -3.98% Market Closed
Market Cap: 466.7B KRW

Relative Value

The Relative Value of one Hancom Inc stock under the Base Case scenario is 23 049.4 KRW. Compared to the current market price of 19 300 KRW, Hancom Inc is Undervalued by 16%.

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
23 049.4 KRW
Undervaluation 16%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
57
Median 3Y
1.5
Median 5Y
1.5
Industry
2.4
Forward
1.5
vs History
31
vs Industry
26
Median 3Y
23.3
Median 5Y
15.6
Industry
22.4
Forward
11.6
vs History
49
vs Industry
46
Median 3Y
10.8
Median 5Y
10.6
Industry
16.9
vs History
52
vs Industry
38
Median 3Y
16.9
Median 5Y
14.8
Industry
20.9
vs History
58
vs Industry
67
Median 3Y
1.2
Median 5Y
1.4
Industry
2.9
vs History
26
vs Industry
59
Median 3Y
1.2
Median 5Y
1
Industry
2.4
Forward
1.2
vs History
34
vs Industry
67
Median 3Y
2
Median 5Y
1.8
Industry
4.8
vs History
23
vs Industry
48
Median 3Y
4.8
Median 5Y
4.4
Industry
12.7
Forward
5.7
vs History
36
vs Industry
42
Median 3Y
8.7
Median 5Y
7.3
Industry
16.2
Forward
8.5
vs History
34
vs Industry
46
Median 3Y
7.3
Median 5Y
7
Industry
15.6
vs History
42
vs Industry
35
Median 3Y
12.4
Median 5Y
11.5
Industry
18.3
vs History
26
vs Industry
75
Median 3Y
0.5
Median 5Y
0.5
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Hancom Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Hancom Inc
KOSDAQ:030520
464.5B KRW 1.5 24 5.8 8.4
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
299.8B EUR 8.7 95.6 31.4 36.3
US
Salesforce Inc
NYSE:CRM
276.2B USD 7.3 44.6 24.3 35.3
US
Palantir Technologies Inc
NYSE:PLTR
219.8B USD 76.7 475.6 627.5 691.4
US
Adobe Inc
NASDAQ:ADBE
177.7B USD 8.1 26.3 19.6 21.7
US
Intuit Inc
NASDAQ:INTU
173.1B USD 10.1 57 36.3 43.5
US
NCR Corp
LSE:0K45
132.4B USD 46.9 140.4 392.9 3 239.3
US
Applovin Corp
NASDAQ:APP
117.8B USD 25 74.7 51.9 64.3
US
Microstrategy Inc
NASDAQ:MSTR
84B USD 181.3 -72 -2 012.1 -1 444.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
73.7B USD 15.9 69.8 46.3 52.8
P/S Multiple
Revenue Growth P/S to Growth
KR
H
Hancom Inc
KOSDAQ:030520
Average P/S: 21 299.3
1.5
12%
0.1
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.7
13%
0.7
US
Salesforce Inc
NYSE:CRM
7.3
10%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
76.7
32%
2.4
US
Adobe Inc
NASDAQ:ADBE
8.1
10%
0.8
US
Intuit Inc
NASDAQ:INTU
10.1
13%
0.8
US
N
NCR Corp
LSE:0K45
46.9
-9%
N/A
US
Applovin Corp
NASDAQ:APP
25
21%
1.2
US
Microstrategy Inc
NASDAQ:MSTR
181.3
3%
60.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
15.9
13%
1.2
P/E Multiple
Earnings Growth PEG
KR
H
Hancom Inc
KOSDAQ:030520
Average P/E: 112
24
55%
0.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
95.6
49%
2
US
Salesforce Inc
NYSE:CRM
44.6
31%
1.4
US
Palantir Technologies Inc
NYSE:PLTR
475.6
71%
6.7
US
Adobe Inc
NASDAQ:ADBE
26.3
27%
1
US
Intuit Inc
NASDAQ:INTU
57
35%
1.6
US
N
NCR Corp
LSE:0K45
140.4
-49%
N/A
US
Applovin Corp
NASDAQ:APP
74.7
39%
1.9
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -72 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
69.8
32%
2.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
H
Hancom Inc
KOSDAQ:030520
Average EV/EBITDA: 137.3
5.8
12%
0.5
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
31.4
19%
1.7
US
Salesforce Inc
NYSE:CRM
24.3
23%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
627.5
105%
6
US
Adobe Inc
NASDAQ:ADBE
19.6
17%
1.2
US
Intuit Inc
NASDAQ:INTU
36.3
29%
1.3
US
N
NCR Corp
LSE:0K45
392.9
12%
32.7
US
Applovin Corp
NASDAQ:APP
51.9
38%
1.4
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 012.1 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
46.3
25%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
H
Hancom Inc
KOSDAQ:030520
Average EV/EBIT: 465.9
8.4
25%
0.3
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
36.3
21%
1.7
US
Salesforce Inc
NYSE:CRM
35.3
32%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
691.4
108%
6.4
US
Adobe Inc
NASDAQ:ADBE
21.7
20%
1.1
US
Intuit Inc
NASDAQ:INTU
43.5
35%
1.2
US
N
NCR Corp
LSE:0K45
3 239.3
84%
38.6
US
Applovin Corp
NASDAQ:APP
64.3
40%
1.6
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 444.4 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
52.8
27%
2