R

Rainbow Robotics
KOSDAQ:277810

Watchlist Manager
Rainbow Robotics
KOSDAQ:277810
Watchlist
Price: 145 700 KRW 8.09% Market Closed
Market Cap: 2.8T KRW
Have any thoughts about
Rainbow Robotics?
Write Note
Section:
 

Relative Value

The Relative Value of one Rainbow Robotics stock under the Base Case scenario is 2 106.5 KRW. Compared to the current market price of 145 700 KRW, Rainbow Robotics is Overvalued by 99%.

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
2 106.5 KRW
Overvaluation 99%
Relative Value
Price
R
Worst Case
Base Case
Best Case

Valuation Multiples

195.9
P/S
P/S
Price to Sales
195.9
vs History
33
vs Industry
0
Median 3Y
154.3
Median 5Y
81.8
Industry
1.6
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
2
Median 3Y
-27.1
Median 5Y
-33.1
Industry
20.7
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
0
Median 3Y
-307
Median 5Y
-160
Industry
14.8
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
0
Median 3Y
-391.1
Median 5Y
-227.8
Industry
21.3
More Details
21.8
P/B
P/B
Price to Book Value
21.8
vs History
35
vs Industry
0
Median 3Y
17.5
Median 5Y
13.2
Industry
1.8
More Details
189.1
EV/S
EV/S
Enterprise Value to Sales
189.1
vs History
33
vs Industry
0
Median 3Y
145.9
Median 5Y
78
Industry
1.7
More Details
545
EV/GP
EV/GP
Enterprise Value to Gross Profit
545
vs History
12
vs Industry
0
Median 3Y
269.9
Median 5Y
150.6
Industry
6.2
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
0
Median 3Y
-106.2
Median 5Y
-116.5
Industry
12.4
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
0
Median 3Y
-102.5
Median 5Y
-112.4
Industry
16
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
0
Median 3Y
-284.4
Median 5Y
-148.1
Industry
14.8
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
0
Median 3Y
-327.4
Median 5Y
-217.3
Industry
18.1
More Details
79.3
EV/IC
EV/IC
Enterprise Value to IC
79.3
vs History
31
vs Industry
100
Median 3Y
60.3
Median 5Y
45.7
Industry
1.4
More Details

Multiples Across Competitors

Competitors Multiples
Rainbow Robotics Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Rainbow Robotics
KOSDAQ:277810
2.8T KRW 195.9 -138.2 -109.1 -105.5
US
Parker-Hannifin Corp
NYSE:PH
83.3B USD 4.2 28.9 18.2 22.3
US
Illinois Tool Works Inc
NYSE:ITW
76.5B USD 4.8 22.2 17.8 19.5
SE
Atlas Copco AB
STO:ATCO A
822.1B SEK 4.7 28.6 18.3 22.5
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
7.5T JPY 1.5 31.4 14.7 21.4
US
Otis Worldwide Corp
NYSE:OTIS
37.4B USD 2.6 23 19 20.6
US
Ingersoll Rand Inc
NYSE:IR
37B USD 5.2 44.3 21.3 28.4
CH
Schindler Holding AG
SIX:SCHP
26.8B CHF 2.4 43.9 19.3 26.7
US
Xylem Inc
NYSE:XYL
28.5B USD 3.4 34.5 17.2 25.5
US
Dover Corp
NYSE:DOV
25.9B USD 3.1 16.7 16.6 20.5
US
Fortive Corp
NYSE:FTV
25.8B USD 4.2 29.1 16.7 24.2
P/E Multiple
Earnings Growth P/E to Growth
KR
R
Rainbow Robotics
KOSDAQ:277810
Average P/E: 30.3
Negative Multiple: -138.2 		N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
28.9
50%
0.6
US
Illinois Tool Works Inc
NYSE:ITW
22.2
16%
1.3
SE
Atlas Copco AB
STO:ATCO A
28.6
23%
1.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
31.4
63%
0.5
US
Otis Worldwide Corp
NYSE:OTIS
23
31%
0.7
US
Ingersoll Rand Inc
NYSE:IR
44.3
108%
0.4
CH
Schindler Holding AG
SIX:SCHP
43.9
75%
0.6
US
Xylem Inc
NYSE:XYL
34.5
113%
0.3
US
Dover Corp
NYSE:DOV
16.7
35%
0.5
US
Fortive Corp
NYSE:FTV
29.1
84%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
R
Rainbow Robotics
KOSDAQ:277810
Average EV/EBITDA: 17.9
Negative Multiple: -109.1 		N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
18.2
28%
0.7
US
Illinois Tool Works Inc
NYSE:ITW
17.8
15%
1.2
SE
Atlas Copco AB
STO:ATCO A
18.3
16%
1.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
14.7
64%
0.2
US
Otis Worldwide Corp
NYSE:OTIS
19
21%
0.9
US
Ingersoll Rand Inc
NYSE:IR
21.3
43%
0.5
CH
Schindler Holding AG
SIX:SCHP
19.3
43%
0.5
US
Xylem Inc
NYSE:XYL
17.2
74%
0.2
US
Dover Corp
NYSE:DOV
16.6
16%
1
US
Fortive Corp
NYSE:FTV
16.7
30%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
R
Rainbow Robotics
KOSDAQ:277810
Average EV/EBIT: 23.2
Negative Multiple: -105.5 		N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
22.3
36%
0.6
US
Illinois Tool Works Inc
NYSE:ITW
19.5
15%
1.3
SE
Atlas Copco AB
STO:ATCO A
22.5
18%
1.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
21.4
N/A N/A
US
Otis Worldwide Corp
NYSE:OTIS
20.6
21%
1
US
Ingersoll Rand Inc
NYSE:IR
28.4
72%
0.4
CH
Schindler Holding AG
SIX:SCHP
26.7
62%
0.4
US
Xylem Inc
NYSE:XYL
25.5
108%
0.2
US
Dover Corp
NYSE:DOV
20.5
22%
0.9
US
Fortive Corp
NYSE:FTV
24.2
46%
0.5

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.