C

Cafe24 Corp
KOSDAQ:042000

Watchlist Manager
Cafe24 Corp
KOSDAQ:042000
Watchlist
Price: 24 400 KRW -1.61% Market Closed
Market Cap: 589.9B KRW
Have any thoughts about
Cafe24 Corp?
Write Note

Relative Value

The Relative Value of one Cafe24 Corp stock under the Base Case scenario is 26 868.79 KRW. Compared to the current market price of 24 400 KRW, Cafe24 Corp is Undervalued by 9%.

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
26 868.79 KRW
Undervaluation 9%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
46
vs Industry
50
Median 3Y
1.2
Median 5Y
1.9
Industry
2.3
Forward
2
vs History
53
vs Industry
10
Median 3Y
-8.3
Median 5Y
32.1
Industry
22.8
Forward
32
vs History
90
vs Industry
35
Median 3Y
17.9
Median 5Y
21.3
Industry
16.6
vs History
19
vs Industry
27
Median 3Y
13.7
Median 5Y
14.7
Industry
21.4
vs History
44
vs Industry
31
Median 3Y
2
Median 5Y
2.8
Industry
2.8
vs History
49
vs Industry
49
Median 3Y
1.1
Median 5Y
1.8
Industry
2.3
Forward
1.7
vs History
50
vs Industry
70
Median 3Y
1.2
Median 5Y
1.9
Industry
4.8
vs History
69
vs Industry
15
Median 3Y
19.2
Median 5Y
19
Industry
12.8
Forward
10.1
vs History
vs Industry
Median 3Y
-13.1
Median 5Y
-7.4
Industry
16.4
Forward
23.3
vs History
90
vs Industry
36
Median 3Y
16.5
Median 5Y
20.8
Industry
15.6
vs History
50
vs Industry
31
Median 3Y
8.8
Median 5Y
12.2
Industry
18.5
vs History
42
vs Industry
37
Median 3Y
1.3
Median 5Y
1.9
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Cafe24 Corp 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
Cafe24 Corp
KOSDAQ:042000
589.9B KRW 2.1 21.9 16.8 -162.5
CA
Shopify Inc
NYSE:SHOP
101.1B USD 13 79.4 112.2 118.1
US
Snowflake Inc.
NYSE:SNOW
38.2B USD 11.9 -37.5 -32.1 -28.2
US
Cloudflare Inc
NYSE:NET
29.8B USD 20 -289.6 -710.9 -169.7
US
GoDaddy Inc
NYSE:GDDY
23.4B USD 5.2 12.5 26 30.2
US
MongoDB Inc
NASDAQ:MDB
19.6B USD 10.9 -89.8 -70.6 -65.3
US
Verisign Inc
NASDAQ:VRSN
17.1B USD 11.1 20 16.5 17.1
US
Akamai Technologies Inc
NASDAQ:AKAM
15.1B USD 3.9 24.2 11.8 21.5
US
Twilio Inc
NYSE:TWLO
13.6B USD 3.1 -29.4 101.2 -114.1
US
Okta Inc
NASDAQ:OKTA
12.3B USD 5.1 -91.5 -77.2 -49.1
IL
Wix.Com Ltd
NASDAQ:WIX
9B USD 5.4 122 123 212.2
P/E Multiple
Earnings Growth
KR
C
Cafe24 Corp
KOSDAQ:042000
Average P/E: 46.7
21.9
321%
CA
Shopify Inc
NYSE:SHOP
79.4
1 716%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -37.5 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -289.6 N/A
US
GoDaddy Inc
NYSE:GDDY
12.5
-3%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -89.8 N/A
US
Verisign Inc
NASDAQ:VRSN
20
12%
US
Akamai Technologies Inc
NASDAQ:AKAM
24.2
115%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -29.4 N/A
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -91.5 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
122
1 247%
EV/EBITDA Multiple
EBITDA Growth
KR
C
Cafe24 Corp
KOSDAQ:042000
Average EV/EBITDA: 58.2
16.8
112%
CA
Shopify Inc
NYSE:SHOP
112.2
3 292%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -32.1 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -710.9 N/A
US
GoDaddy Inc
NYSE:GDDY
26
115%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -70.6 N/A
US
Verisign Inc
NASDAQ:VRSN
16.5
15%
US
Akamai Technologies Inc
NASDAQ:AKAM
11.8
53%
US
Twilio Inc
NYSE:TWLO
101.2
N/A
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -77.2 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
123
1 611%
EV/EBIT Multiple
EBIT Growth
KR
C
Cafe24 Corp
KOSDAQ:042000
Average EV/EBIT: 79.8
Negative Multiple: -162.5
N/A
CA
Shopify Inc
NYSE:SHOP
118.1
41 950%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -28.2 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -169.7 N/A
US
GoDaddy Inc
NYSE:GDDY
30.2
111%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -65.3 N/A
US
Verisign Inc
NASDAQ:VRSN
17.1
14%
US
Akamai Technologies Inc
NASDAQ:AKAM
21.5
89%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -114.1 N/A
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -49.1 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
212.2
6 673%

See Also

Discover More
Back to Top