K

Knotus Co Ltd
KOSDAQ:278650

Watchlist Manager
Knotus Co Ltd
KOSDAQ:278650
Watchlist
Price: 1 971 KRW -0.45% Market Closed
Market Cap: 170.9B KRW
Have any thoughts about
Knotus Co Ltd?
Write Note

Relative Value

The Relative Value of one Knotus Co Ltd stock under the Base Case scenario is 2 516.21 KRW. Compared to the current market price of 1 971 KRW, Knotus Co Ltd is Undervalued by 22%.

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
2 516.21 KRW
Undervaluation 22%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
61
vs Industry
42
Median 3Y
4
Median 5Y
3.5
Industry
4.1
vs History
vs Industry
Median 3Y
-35.4
Median 5Y
-34.2
Industry
32.7
vs History
vs Industry
11
Median 3Y
30.8
Median 5Y
17.4
Industry
22.1
vs History
vs Industry
6
Median 3Y
-8.3
Median 5Y
-7.6
Industry
33.6
vs History
69
vs Industry
55
Median 3Y
3
Median 5Y
2.6
Industry
2.6
vs History
61
vs Industry
45
Median 3Y
3.5
Median 5Y
3.3
Industry
3.9
vs History
56
vs Industry
61
Median 3Y
5.5
Median 5Y
4.7
Industry
8.6
vs History
vs Industry
6
Median 3Y
28.3
Median 5Y
17.2
Industry
18.5
vs History
vs Industry
2
Median 3Y
28.6
Median 5Y
20.1
Industry
23.7
vs History
vs Industry
22
Median 3Y
26
Median 5Y
16.2
Industry
21.4
vs History
vs Industry
4
Median 3Y
-10
Median 5Y
-10
Industry
28.8
vs History
69
vs Industry
54
Median 3Y
2.6
Median 5Y
2
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Knotus 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
Knotus Co Ltd
KOSDAQ:278650
165.9B KRW 2.9 -33.6 -33.7 -15.6
US
PerkinElmer Inc
LSE:0KHE
1.2T USD 455.6 4 876 1 538.7 3 279.1
US
Thermo Fisher Scientific Inc
NYSE:TMO
202.3B USD 4.8 33 21.4 30.6
US
Danaher Corp
NYSE:DHR
166.6B USD 7.8 42.8 26.9 40.4
KR
Samsung Biologics Co Ltd
KRX:207940
66.8T KRW 15.3 63.4 34.3 49.4
CH
Lonza Group AG
SIX:LONN
38.4B CHF 5.7 67 45.3 45.3
US
Agilent Technologies Inc
NYSE:A
38.8B USD 6 30.1 22.4 26.1
US
IQVIA Holdings Inc
NYSE:IQV
36.3B USD 2.4 25.8 14.2 21.7
US
Mettler-Toledo International Inc
NYSE:MTD
27B USD 7.2 34 24.3 27.2
US
West Pharmaceutical Services Inc
NYSE:WST
24.1B USD 8.4 48.3 32.4 40.7
CN
WuXi AppTec Co Ltd
SSE:603259
162B CNY 4.2 20.1 14.6 14.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
K
Knotus Co Ltd
KOSDAQ:278650
Average EV/EBITDA: 177.5
Negative Multiple: -33.7
N/A N/A
US
P
PerkinElmer Inc
LSE:0KHE
1 538.7
23%
67.6
US
Thermo Fisher Scientific Inc
NYSE:TMO
21.4
19%
1.1
US
Danaher Corp
NYSE:DHR
26.9
22%
1.2
KR
Samsung Biologics Co Ltd
KRX:207940
34.3
57%
0.6
CH
Lonza Group AG
SIX:LONN
45.3
36%
1.2
US
Agilent Technologies Inc
NYSE:A
22.4
34%
0.7
US
IQVIA Holdings Inc
NYSE:IQV
14.2
32%
0.4
US
Mettler-Toledo International Inc
NYSE:MTD
24.3
16%
1.5
US
West Pharmaceutical Services Inc
NYSE:WST
32.4
16%
2
CN
WuXi AppTec Co Ltd
SSE:603259
14.6
52%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
K
Knotus Co Ltd
KOSDAQ:278650
Average EV/EBIT: 357.5
Negative Multiple: -15.6
N/A N/A
US
P
PerkinElmer Inc
LSE:0KHE
3 279.1
130%
25.3
US
Thermo Fisher Scientific Inc
NYSE:TMO
30.6
57%
0.5
US
Danaher Corp
NYSE:DHR
40.4
59%
0.7
KR
Samsung Biologics Co Ltd
KRX:207940
49.4
76%
0.6
CH
Lonza Group AG
SIX:LONN
45.3
37%
1.2
US
Agilent Technologies Inc
NYSE:A
26.1
42%
0.6
US
IQVIA Holdings Inc
NYSE:IQV
21.7
70%
0.3
US
Mettler-Toledo International Inc
NYSE:MTD
27.2
22%
1.3
US
West Pharmaceutical Services Inc
NYSE:WST
40.7
13%
3.2
CN
WuXi AppTec Co Ltd
SSE:603259
14.6
23%
0.6

See Also

Discover More
Back to Top