S

Setopia Co Ltd
KOSDAQ:222810

Watchlist Manager
Setopia Co Ltd
KOSDAQ:222810
Watchlist
Price: 1 080 KRW -11.48% Market Closed
Market Cap: 81.7B KRW

Relative Value

The Relative Value of one Setopia Co Ltd stock under the Base Case scenario is hidden KRW. Compared to the current market price of 1 080 KRW, Setopia Co Ltd is hidden .

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.

Setopia Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
83
Median 3Y
1.5
Median 5Y
1.6
Industry
2.4
vs History
vs Industry
Median 3Y
-3.2
Median 5Y
-5.1
Industry
22.3
vs History
14
vs Industry
Median 3Y
-9.4
Median 5Y
-16.6
Industry
16
vs History
0
vs Industry
Median 3Y
-8
Median 5Y
-6.1
Industry
20.9
vs History
vs Industry
36
Median 3Y
3.8
Median 5Y
3.3
Industry
3
vs History
11
vs Industry
76
Median 3Y
1.7
Median 5Y
1.7
Industry
2.4
vs History
0
vs Industry
6
Median 3Y
51.6
Median 5Y
35.3
Industry
4.9
vs History
vs Industry
Median 3Y
-14.1
Median 5Y
-17.7
Industry
12.2
vs History
vs Industry
Median 3Y
-11.9
Median 5Y
-14.7
Industry
15.9
vs History
14
vs Industry
Median 3Y
-10.2
Median 5Y
-16.5
Industry
14.7
vs History
14
vs Industry
Median 3Y
-7.3
Median 5Y
-13
Industry
17.4
vs History
9
vs Industry
52
Median 3Y
2.7
Median 5Y
2.5
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Setopia 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
Setopia Co Ltd
KOSDAQ:222810
81.7B KRW 4.3 -3.2 -17.7 -14.7
US
Microsoft Corp
NASDAQ:MSFT
3.4T USD 11.6 32.5 19.3 25
US
Oracle Corp
NYSE:ORCL
554.2B USD 9.1 35.8 24.1 32.9
US
ServiceNow Inc
NYSE:NOW
139.6B USD 11 80 55.7 77.3
US
Palo Alto Networks Inc
NASDAQ:PANW
131B USD 13.8 118 78.6 100.2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
117.5B USD 25.9 -376.1 -2 042.9 -357.9
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.3 21.8 36.8
US
Fortinet Inc
NASDAQ:FTNT
57.5B USD 8.9 30.9 25.3 27.2
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
34.3B USD 12.2 -840.9 12 352.1 -243.7
IL
Cyberark Software Ltd
NASDAQ:CYBR
23.4B USD 17.9 -102.7 -2 133.1 -167.7
P/E Multiple
Earnings Growth PEG
KR
S
Setopia Co Ltd
KOSDAQ:222810
Average P/E: 155.5
Negative Multiple: -3.2
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
32.5
18%
1.8
US
Oracle Corp
NYSE:ORCL
35.8
36%
1
US
ServiceNow Inc
NYSE:NOW
80
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
118
46%
2.6
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -376.1 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.3
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
30.9
12%
2.6
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -840.9 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -102.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
S
Setopia Co Ltd
KOSDAQ:222810
Average EV/EBITDA: 1 605.7
Negative Multiple: -17.7
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
19.3
20%
1
US
Oracle Corp
NYSE:ORCL
24.1
43%
0.6
US
ServiceNow Inc
NYSE:NOW
55.7
53%
1.1
US
Palo Alto Networks Inc
NASDAQ:PANW
78.6
41%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -2 042.9
184%
N/A
US
V
VMware Inc
XETRA:BZF1
21.8
19%
1.1
US
Fortinet Inc
NASDAQ:FTNT
25.3
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
12 352.1
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 133.1 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
S
Setopia Co Ltd
KOSDAQ:222810
Average EV/EBIT: 96.6
Negative Multiple: -14.7
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
25
17%
1.5
US
Oracle Corp
NYSE:ORCL
32.9
38%
0.9
US
ServiceNow Inc
NYSE:NOW
77.3
65%
1.2
US
Palo Alto Networks Inc
NASDAQ:PANW
100.2
50%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -357.9 N/A N/A
US
V
VMware Inc
XETRA:BZF1
36.8
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
27.2
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -243.7 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -167.7 N/A N/A