G

GemVaxLink Co Ltd
KOSDAQ:064800

Watchlist Manager
GemVaxLink Co Ltd
KOSDAQ:064800
Watchlist
Price: 1 530 KRW 22.4% Market Closed
Market Cap: 192.9B KRW
Have any thoughts about
GemVaxLink Co Ltd?
Write Note

Relative Value

The Relative Value of one GemVaxLink Co Ltd stock under the Base Case scenario is 558.39 KRW. Compared to the current market price of 1 530 KRW, GemVaxLink Co Ltd is Overvalued by 64%.

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
558.39 KRW
Overvaluation 64%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
14
vs Industry
26
Median 3Y
1.2
Median 5Y
1.2
Industry
2.4
vs History
vs Industry
Median 3Y
-5.2
Median 5Y
4.2
Industry
23.3
vs History
vs Industry
Median 3Y
-6.6
Median 5Y
-10.5
Industry
17.2
vs History
7
vs Industry
Median 3Y
-3
Median 5Y
-5.2
Industry
21.8
vs History
19
vs Industry
52
Median 3Y
0.7
Median 5Y
0.7
Industry
2.9
vs History
39
vs Industry
28
Median 3Y
0.8
Median 5Y
1.1
Industry
2.4
vs History
14
vs Industry
8
Median 3Y
2.9
Median 5Y
3.9
Industry
4.9
vs History
vs Industry
Median 3Y
-7.6
Median 5Y
2.1
Industry
12.9
vs History
vs Industry
Median 3Y
-6.7
Median 5Y
2.3
Industry
16.6
vs History
vs Industry
Median 3Y
-3.2
Median 5Y
-5.9
Industry
16.1
vs History
vs Industry
Median 3Y
-3.1
Median 5Y
-7.7
Industry
19
vs History
31
vs Industry
43
Median 3Y
0.4
Median 5Y
0.6
Industry
2.5

Multiples Across Competitors

Competitors Multiples
GemVaxLink 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
GemVaxLink Co Ltd
KOSDAQ:064800
192.3B KRW 2.6 -3.8 -6.5 -6.1
US
Salesforce Inc
NYSE:CRM
326.4B USD 9 58 30.5 46.4
DE
SAP SE
XETRA:SAP
263.2B EUR 7.9 92.8 28.8 33.6
US
Adobe Inc
NASDAQ:ADBE
229.2B USD 11 42.9 26.9 29.9
US
NCR Corp
LSE:0K45
193.5B USD 28.3 408.3 386.9 1 167.6
US
Intuit Inc
NASDAQ:INTU
182B USD 11.2 61.5 39.5 47.6
US
Palantir Technologies Inc
NYSE:PLTR
145.2B USD 54.8 304.3 353.6 385.1
US
Applovin Corp
NASDAQ:APP
109.5B USD 25.7 95.4 56.9 73.3
US
Microstrategy Inc
NASDAQ:MSTR
89.8B USD 192.3 -220.8 -2 441.9 -1 669.8
US
Synopsys Inc
NASDAQ:SNPS
86.5B USD 14.2 57.7 49.1 57.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
85.6B USD 19.6 82.3 58.8 67.2
EV/EBITDA Multiple
EBITDA Growth
KR
G
GemVaxLink Co Ltd
KOSDAQ:064800
Average EV/EBITDA: 114.6
Negative Multiple: -6.5
N/A
US
Salesforce Inc
NYSE:CRM
30.5
90%
DE
SAP SE
XETRA:SAP
28.8
71%
US
Adobe Inc
NASDAQ:ADBE
26.9
69%
US
N
NCR Corp
LSE:0K45
386.9
-25%
US
Intuit Inc
NASDAQ:INTU
39.5
113%
US
Palantir Technologies Inc
NYSE:PLTR
353.6
880%
US
Applovin Corp
NASDAQ:APP
56.9
211%
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 441.9
479%
US
Synopsys Inc
NASDAQ:SNPS
49.1
116%
US
Cadence Design Systems Inc
NASDAQ:CDNS
58.8
104%
EV/EBIT Multiple
EBIT Growth
KR
G
GemVaxLink Co Ltd
KOSDAQ:064800
Average EV/EBIT: 212
Negative Multiple: -6.1
N/A
US
Salesforce Inc
NYSE:CRM
46.4
170%
DE
SAP SE
XETRA:SAP
33.6
84%
US
Adobe Inc
NASDAQ:ADBE
29.9
81%
US
N
NCR Corp
LSE:0K45
1 167.6
121%
US
Intuit Inc
NASDAQ:INTU
47.6
143%
US
Palantir Technologies Inc
NYSE:PLTR
385.1
1 135%
US
Applovin Corp
NASDAQ:APP
73.3
292%
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 669.8
14 172%
US
Synopsys Inc
NASDAQ:SNPS
57.4
129%
US
Cadence Design Systems Inc
NASDAQ:CDNS
67.2
115%

See Also

Discover More
Back to Top