E

Exem Co Ltd
KOSDAQ:205100

Watchlist Manager
Exem Co Ltd
KOSDAQ:205100
Watchlist
Price: 1 911 KRW 1.54% Market Closed
Market Cap: 136.6B KRW

Relative Value

The Relative Value of one Exem Co Ltd stock under the Base Case scenario is 2 797.01 KRW. Compared to the current market price of 1 911 KRW, Exem Co Ltd is Undervalued by 32%.

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
2 797.01 KRW
Undervaluation 32%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
60
vs Industry
45
Median 3Y
2.5
Median 5Y
2.3
Industry
2.4
Forward
2
vs History
42
vs Industry
12
Median 3Y
17.2
Median 5Y
15
Industry
22.3
Forward
13
vs History
61
vs Industry
39
Median 3Y
12.2
Median 5Y
9.6
Industry
16
vs History
50
vs Industry
36
Median 3Y
8.9
Median 5Y
9.7
Industry
20.9
vs History
55
vs Industry
67
Median 3Y
1.4
Median 5Y
1.3
Industry
3
vs History
57
vs Industry
53
Median 3Y
1.7
Median 5Y
1.4
Industry
2.4
Forward
1.2
vs History
57
vs Industry
53
Median 3Y
3.3
Median 5Y
2.8
Industry
4.9
vs History
52
vs Industry
29
Median 3Y
9.5
Median 5Y
7.2
Industry
12.2
Forward
6.5
vs History
52
vs Industry
19
Median 3Y
12.4
Median 5Y
9.7
Industry
15.9
Forward
7.9
vs History
57
vs Industry
45
Median 3Y
8
Median 5Y
5.6
Industry
14.7
vs History
52
vs Industry
41
Median 3Y
5.8
Median 5Y
5.6
Industry
17.4
vs History
55
vs Industry
64
Median 3Y
1.3
Median 5Y
1.1
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Exem 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
Exem Co Ltd
KOSDAQ:205100
136.6B KRW 2.1 15.9 6.8 9.2
US
Microsoft Corp
NASDAQ:MSFT
3.6T USD 12.1 34 20.2 26.1
US
Oracle Corp
NYSE:ORCL
570.3B USD 9.3 37 24.7 33.8
US
ServiceNow Inc
NYSE:NOW
147.2B USD 11.6 85.1 58.9 81.7
US
Palo Alto Networks Inc
NASDAQ:PANW
129.3B USD 13.5 115.7 77.5 98.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
118.6B USD 26 -377.6 -2 063.5 -361.5
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.3 21.8 36.8
US
Fortinet Inc
NASDAQ:FTNT
58.9B USD 9 31.4 25.9 27.8
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
34.6B USD 12.2 -842.1 12 444.3 -245.5
IL
Cyberark Software Ltd
NASDAQ:CYBR
23.1B USD 17.7 -101.6 -2 102.3 -165.3
P/E Multiple
Earnings Growth PEG
KR
E
Exem Co Ltd
KOSDAQ:205100
Average P/E: 138.8
15.9
29%
0.5
US
Microsoft Corp
NASDAQ:MSFT
34
18%
1.9
US
Oracle Corp
NYSE:ORCL
37
36%
1
US
ServiceNow Inc
NYSE:NOW
85.1
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
115.7
46%
2.5
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -377.6 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.3
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
31.4
12%
2.6
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -842.1 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -101.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
E
Exem Co Ltd
KOSDAQ:205100
Average EV/EBITDA: 1 438.8
6.8
27%
0.3
US
Microsoft Corp
NASDAQ:MSFT
20.2
20%
1
US
Oracle Corp
NYSE:ORCL
24.7
43%
0.6
US
ServiceNow Inc
NYSE:NOW
58.9
53%
1.1
US
Palo Alto Networks Inc
NASDAQ:PANW
77.5
41%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -2 063.5
184%
N/A
US
V
VMware Inc
XETRA:BZF1
21.8
19%
1.1
US
Fortinet Inc
NASDAQ:FTNT
25.9
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
12 444.3
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 102.3 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
E
Exem Co Ltd
KOSDAQ:205100
Average EV/EBIT: 86.4
9.2
36%
0.3
US
Microsoft Corp
NASDAQ:MSFT
26.1
17%
1.5
US
Oracle Corp
NYSE:ORCL
33.8
38%
0.9
US
ServiceNow Inc
NYSE:NOW
81.7
65%
1.3
US
Palo Alto Networks Inc
NASDAQ:PANW
98.8
50%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -361.5 N/A N/A
US
V
VMware Inc
XETRA:BZF1
36.8
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
27.8
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -245.5 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -165.3 N/A N/A