S

SatrecInitiativeCo Ltd
KOSDAQ:099320

Watchlist Manager
SatrecInitiativeCo Ltd
KOSDAQ:099320
Watchlist
Price: 40 650 KRW -1.69% Market Closed
Market Cap: 445.1B KRW
Have any thoughts about
SatrecInitiativeCo Ltd?
Write Note

Relative Value

The Relative Value of one SatrecInitiativeCo Ltd stock under the Base Case scenario is 48 150.15 KRW. Compared to the current market price of 40 650 KRW, SatrecInitiativeCo Ltd 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
48 150.15 KRW
Undervaluation 16%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
47
vs Industry
35
Median 3Y
3.4
Median 5Y
3
Industry
3.6
Forward
2.4
vs History
39
vs Industry
56
Median 3Y
-16.1
Median 5Y
9.4
Industry
33
vs History
22
vs Industry
9
Median 3Y
9.4
Median 5Y
8.9
Industry
21.4
vs History
vs Industry
18
Median 3Y
-15.8
Median 5Y
6.8
Industry
28.1
vs History
55
vs Industry
50
Median 3Y
2.3
Median 5Y
2.4
Industry
3.3
vs History
47
vs Industry
40
Median 3Y
2.7
Median 5Y
2.4
Industry
3.6
Forward
1.9
vs History
46
vs Industry
18
Median 3Y
23
Median 5Y
18.7
Industry
12.3
vs History
4
vs Industry
100
Median 3Y
-26.8
Median 5Y
6.2
Industry
19.6
Forward
43.3
vs History
vs Industry
Median 3Y
-26.5
Median 5Y
-11.2
Industry
25.9
Forward
-135.7
vs History
23
vs Industry
10
Median 3Y
5.8
Median 5Y
5.8
Industry
22.8
vs History
15
vs Industry
26
Median 3Y
-18.8
Median 5Y
-10.6
Industry
32.7
vs History
65
vs Industry
45
Median 3Y
1.8
Median 5Y
1.9
Industry
2.4

Multiples Across Competitors

Competitors Multiples
SatrecInitiativeCo 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
SatrecInitiativeCo Ltd
KOSDAQ:099320
445.2B KRW 2.8 10.1 100.5 -74.2
US
Raytheon Technologies Corp
NYSE:RTX
155.5B USD 2 33 17.9 30.3
US
RTX Corp
LSE:0R2N
154.9B USD 2 32.8 17.9 30.2
US
Boeing Co
NYSE:BA
134B USD 1.8 -16.8 -36 -26.3
NL
Airbus SE
PAR:AIR
121.5B EUR 1.8 37.2 18 28.5
US
Lockheed Martin Corp
NYSE:LMT
115.2B USD 1.6 17.3 12.7 14.9
FR
Safran SA
PAR:SAF
88.2B EUR 3.4 53.8 17.2 23.6
US
TransDigm Group Inc
NYSE:TDG
73.2B USD 9.2 49.4 23.9 26
US
General Dynamics Corp
NYSE:GD
73.1B USD 1.6 20.1 14.2 16.8
US
Northrop Grumman Corp
NYSE:NOC
68.7B USD 1.7 28.9 18.9 27.7
UK
Rolls-Royce Holdings PLC
LSE:RR
49B GBP 2.7 21 14.8 18.8
P/E Multiple
Earnings Growth P/E to Growth
KR
S
SatrecInitiativeCo Ltd
KOSDAQ:099320
Average P/E: 30.4
10.1
-34%
N/A
US
Raytheon Technologies Corp
NYSE:RTX
33
188%
0.2
US
RTX Corp
LSE:0R2N
32.8
188%
0.2
US
Boeing Co
NYSE:BA
Negative Multiple: -16.8 N/A N/A
NL
Airbus SE
PAR:AIR
37.2
82%
0.5
US
Lockheed Martin Corp
NYSE:LMT
17.3
3%
6.1
FR
Safran SA
PAR:SAF
53.8
24%
2.3
US
TransDigm Group Inc
NYSE:TDG
49.4
88%
0.6
US
General Dynamics Corp
NYSE:GD
20.1
50%
0.4
US
Northrop Grumman Corp
NYSE:NOC
28.9
112%
0.3
UK
Rolls-Royce Holdings PLC
LSE:RR
21
-12%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
S
SatrecInitiativeCo Ltd
KOSDAQ:099320
Average EV/EBITDA: 25.6
100.5
1 178%
0.1
US
Raytheon Technologies Corp
NYSE:RTX
17.9
98%
0.2
US
RTX Corp
LSE:0R2N
17.9
98%
0.2
US
Boeing Co
NYSE:BA
Negative Multiple: -36
853%
N/A
NL
Airbus SE
PAR:AIR
18
78%
0.2
US
Lockheed Martin Corp
NYSE:LMT
12.7
8%
1.5
FR
Safran SA
PAR:SAF
17.2
54%
0.3
US
TransDigm Group Inc
NYSE:TDG
23.9
46%
0.5
US
General Dynamics Corp
NYSE:GD
14.2
38%
0.4
US
Northrop Grumman Corp
NYSE:NOC
18.9
66%
0.3
UK
Rolls-Royce Holdings PLC
LSE:RR
14.8
40%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
S
SatrecInitiativeCo Ltd
KOSDAQ:099320
Average EV/EBIT: 24.1
Negative Multiple: -74.2
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
30.3
242%
0.1
US
RTX Corp
LSE:0R2N
30.2
242%
0.1
US
Boeing Co
NYSE:BA
Negative Multiple: -26.3 N/A N/A
NL
Airbus SE
PAR:AIR
28.5
106%
0.3
US
Lockheed Martin Corp
NYSE:LMT
14.9
8%
1.8
FR
Safran SA
PAR:SAF
23.6
76%
0.3
US
TransDigm Group Inc
NYSE:TDG
26
45%
0.6
US
General Dynamics Corp
NYSE:GD
16.8
45%
0.4
US
Northrop Grumman Corp
NYSE:NOC
27.7
98%
0.3
UK
Rolls-Royce Holdings PLC
LSE:RR
18.8
64%
0.3

See Also

Discover More
Back to Top