Y

YoungLimWon SoftLab Co Ltd
KOSDAQ:060850

Watchlist Manager
YoungLimWon SoftLab Co Ltd
KOSDAQ:060850
Watchlist
Price: 5 990 KRW -1.8% Market Closed
Market Cap: 48.7B KRW

Relative Value

The Relative Value of one YoungLimWon SoftLab Co Ltd stock under the Base Case scenario is 7 347.01 KRW. Compared to the current market price of 5 990 KRW, YoungLimWon SoftLab Co Ltd is Undervalued by 18%.

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
7 347.01 KRW
Undervaluation 18%
Relative Value
Price
Y
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
70
Median 3Y
1.2
Median 5Y
1.3
Industry
2.4
vs History
95
vs Industry
37
Median 3Y
12.6
Median 5Y
13.1
Industry
22.3
vs History
77
vs Industry
37
Median 3Y
8.9
Median 5Y
12.2
Industry
16
vs History
53
vs Industry
15
Median 3Y
8.3
Median 5Y
8.3
Industry
20.9
vs History
87
vs Industry
75
Median 3Y
1.5
Median 5Y
1.6
Industry
3
vs History
87
vs Industry
84
Median 3Y
0.7
Median 5Y
0.8
Industry
2.4
vs History
85
vs Industry
85
Median 3Y
1.5
Median 5Y
1.7
Industry
4.9
vs History
53
vs Industry
41
Median 3Y
7
Median 5Y
7.3
Industry
12.2
vs History
49
vs Industry
40
Median 3Y
8.5
Median 5Y
9.2
Industry
15.9
vs History
68
vs Industry
47
Median 3Y
3.6
Median 5Y
7.6
Industry
14.7
vs History
vs Industry
27
Median 3Y
-9.1
Median 5Y
6.8
Industry
17.4
vs History
87
vs Industry
82
Median 3Y
1.3
Median 5Y
1.5
Industry
2.4

Multiples Across Competitors

Competitors Multiples
YoungLimWon SoftLab Co Ltd 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
YoungLimWon SoftLab Co Ltd
KOSDAQ:060850
47.8B KRW 0.7 6.9 6.8 8.8
US
Microsoft Corp
NASDAQ:MSFT
3.5T USD 11.8 32.9 19.6 25.3
US
Oracle Corp
NYSE:ORCL
567.5B USD 9.3 36.8 24.6 33.6
US
ServiceNow Inc
NYSE:NOW
143.5B USD 11.3 82.9 57.3 79.5
US
Palo Alto Networks Inc
NASDAQ:PANW
130B USD 13.6 116.4 77.9 99.4
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
119B USD 26.1 -378.7 -2 069.5 -362.6
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.3 21.8 36.8
US
Fortinet Inc
NASDAQ:FTNT
57.1B USD 8.7 30.5 25.1 26.9
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
35B USD 12.4 -853 12 613.6 -248.9
IL
Cyberark Software Ltd
NASDAQ:CYBR
23.3B USD 17.8 -102.5 -2 120.7 -166.7
P/E Multiple
Earnings Growth PEG
KR
Y
YoungLimWon SoftLab Co Ltd
KOSDAQ:060850
Average P/E: 137.2
6.9
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
32.9
18%
1.8
US
Oracle Corp
NYSE:ORCL
36.8
36%
1
US
ServiceNow Inc
NYSE:NOW
82.9
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
116.4
46%
2.5
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -378.7 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.3
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
30.5
12%
2.5
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -853 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -102.5 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Y
YoungLimWon SoftLab Co Ltd
KOSDAQ:060850
Average EV/EBITDA: 1 457.3
6.8
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
19.6
20%
1
US
Oracle Corp
NYSE:ORCL
24.6
43%
0.6
US
ServiceNow Inc
NYSE:NOW
57.3
53%
1.1
US
Palo Alto Networks Inc
NASDAQ:PANW
77.9
41%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -2 069.5
184%
N/A
US
V
VMware Inc
XETRA:BZF1
21.8
19%
1.1
US
Fortinet Inc
NASDAQ:FTNT
25.1
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
12 613.6
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 120.7 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Y
YoungLimWon SoftLab Co Ltd
KOSDAQ:060850
Average EV/EBIT: 85.9
8.8
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
25.3
17%
1.5
US
Oracle Corp
NYSE:ORCL
33.6
38%
0.9
US
ServiceNow Inc
NYSE:NOW
79.5
65%
1.2
US
Palo Alto Networks Inc
NASDAQ:PANW
99.4
50%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -362.6 N/A N/A
US
V
VMware Inc
XETRA:BZF1
36.8
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
26.9
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -248.9 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -166.7 N/A N/A