C

Cafe24 Corp
KOSDAQ:042000

Watchlist Manager
Cafe24 Corp
KOSDAQ:042000
Watchlist
Price: 30 450 KRW 3.4% Market Closed
Market Cap: 736.2B 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 27 585.88 KRW. Compared to the current market price of 30 450 KRW, Cafe24 Corp is Overvalued 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
27 585.88 KRW
Overvaluation 9%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
46
vs Industry
50
Median 3Y
1.3
Median 5Y
2
Industry
2.4
Forward
2.5
vs History
53
vs Industry
10
Median 3Y
-8.2
Median 5Y
31.2
Industry
23.1
Forward
39.9
vs History
90
vs Industry
35
Median 3Y
17.3
Median 5Y
21.2
Industry
16.9
vs History
19
vs Industry
27
Median 3Y
13.9
Median 5Y
15.2
Industry
21.5
vs History
44
vs Industry
31
Median 3Y
2
Median 5Y
2.9
Industry
2.9
vs History
50
vs Industry
49
Median 3Y
1.1
Median 5Y
1.8
Industry
2.4
Forward
2.2
vs History
53
vs Industry
70
Median 3Y
1.2
Median 5Y
1.9
Industry
4.8
vs History
69
vs Industry
15
Median 3Y
19.6
Median 5Y
19.1
Industry
12.9
Forward
13.1
vs History
vs Industry
Median 3Y
-13.8
Median 5Y
-7.6
Industry
16.7
Forward
30.2
vs History
92
vs Industry
36
Median 3Y
15.6
Median 5Y
20.7
Industry
15.7
vs History
52
vs Industry
31
Median 3Y
10
Median 5Y
12.8
Industry
18.7
vs History
42
vs Industry
37
Median 3Y
1.3
Median 5Y
1.9
Industry
2.5

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
736.2B KRW 2.6 27.3 21.8 -210.4
CA
Shopify Inc
NYSE:SHOP
137.1B USD 16.6 98.6 135.4 140.8
US
Snowflake Inc.
NYSE:SNOW
57.8B USD 17.7 -55.9 -50.3 -44.1
US
Cloudflare Inc
NYSE:NET
35.4B USD 22.8 -383.3 -990.5 -214.2
US
GoDaddy Inc
NYSE:GDDY
27B USD 6 14.6 29.7 34.5
US
MongoDB Inc
NASDAQ:MDB
24.5B USD 13.3 -110.6 -88.6 -81.9
US
Verisign Inc
NASDAQ:VRSN
17.7B USD 11.5 20.7 17.1 17.7
US
Twilio Inc
NYSE:TWLO
15.9B USD 3.7 -34.5 121.1 -136.5
US
Akamai Technologies Inc
NASDAQ:AKAM
13.9B USD 3.5 26.4 10.8 20.1
US
Okta Inc
NASDAQ:OKTA
13B USD 5.2 -94.6 -81.4 -51.8
IL
Wix.Com Ltd
NASDAQ:WIX
11.8B USD 7.1 158.9 163.2 281.5
P/E Multiple
Earnings Growth
KR
C
Cafe24 Corp
KOSDAQ:042000
Average P/E: 57.8
27.3
321%
CA
Shopify Inc
NYSE:SHOP
98.6
1 716%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -55.9 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -383.3 N/A
US
GoDaddy Inc
NYSE:GDDY
14.6
-13%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -110.6 N/A
US
Verisign Inc
NASDAQ:VRSN
20.7
12%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -34.5 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
26.4
111%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -94.6 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
158.9
1 247%
EV/EBITDA Multiple
EBITDA Growth
KR
C
Cafe24 Corp
KOSDAQ:042000
Average EV/EBITDA: 71.3
21.8
112%
CA
Shopify Inc
NYSE:SHOP
135.4
3 292%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -50.3 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -990.5 N/A
US
GoDaddy Inc
NYSE:GDDY
29.7
115%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -88.6 N/A
US
Verisign Inc
NASDAQ:VRSN
17.1
15%
US
Twilio Inc
NYSE:TWLO
121.1
N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
10.8
53%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -81.4 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
163.2
1 611%
EV/EBIT Multiple
EBIT Growth
KR
C
Cafe24 Corp
KOSDAQ:042000
Average EV/EBIT: 98.9
Negative Multiple: -210.4
N/A
CA
Shopify Inc
NYSE:SHOP
140.8
41 950%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -44.1 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -214.2 N/A
US
GoDaddy Inc
NYSE:GDDY
34.5
111%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -81.9 N/A
US
Verisign Inc
NASDAQ:VRSN
17.7
14%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -136.5 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
20.1
89%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -51.8 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
281.5
6 673%

See Also

Discover More
Back to Top