W

WSI Co Ltd
KOSDAQ:299170

Watchlist Manager
WSI Co Ltd
KOSDAQ:299170
Watchlist
Price: 3 210 KRW Market Closed
Market Cap: 60.7B KRW
Have any thoughts about
WSI Co Ltd?
Write Note

Relative Value

The Relative Value of one WSI Co Ltd stock under the Base Case scenario is 2 792.8 KRW. Compared to the current market price of 3 210 KRW, WSI Co Ltd is Overvalued by 13%.

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
2 792.8 KRW
Overvaluation 13%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
67
vs Industry
50
Median 3Y
2
Median 5Y
2
Industry
2.4
vs History
0
vs Industry
20
Median 3Y
14.3
Median 5Y
14.1
Industry
23.2
vs History
30
vs Industry
24
Median 3Y
16.3
Median 5Y
14.8
Industry
14.9
vs History
7
vs Industry
4
Median 3Y
-5.6
Median 5Y
-5.6
Industry
20.6
vs History
80
vs Industry
52
Median 3Y
1.6
Median 5Y
1.6
Industry
2.2
vs History
7
vs Industry
53
Median 3Y
1.6
Median 5Y
1.4
Industry
2.5
vs History
0
vs Industry
42
Median 3Y
4.5
Median 5Y
3.9
Industry
5.1
vs History
0
vs Industry
24
Median 3Y
10.6
Median 5Y
9.3
Industry
12.9
vs History
0
vs Industry
26
Median 3Y
11.7
Median 5Y
10.3
Industry
17.4
vs History
22
vs Industry
28
Median 3Y
14.6
Median 5Y
10.9
Industry
14.6
vs History
0
vs Industry
30
Median 3Y
-5.5
Median 5Y
-5.5
Industry
18.4
vs History
87
vs Industry
56
Median 3Y
1.1
Median 5Y
1.1
Industry
1.9

Multiples Across Competitors

Competitors Multiples
WSI 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
WSI Co Ltd
KOSDAQ:299170
60.7B KRW 1.9 39.7 14.5 17.7
US
Mckesson Corp
NYSE:MCK
79.3B USD 0.2 31.3 18.5 21.7
US
Cencora Inc
NYSE:COR
49.3B USD 0.2 32.6 15.8 15.8
US
Amerisourcebergen Corp
LSE:0HF3
49.3B USD 0.2 32.6 15.8 15.8
US
Cardinal Health Inc
NYSE:CAH
30.3B USD 0.1 24 10.9 14.4
CN
Huadong Medicine Co Ltd
SZSE:000963
63.7B CNY 1.5 20.5 16 16
KR
Celltrion Healthcare Co Ltd
KOSDAQ:091990
12.2T KRW 5.9 89.6 59.9 61.9
US
Henry Schein Inc
NASDAQ:HSIC
8.5B USD 0.7 27 12.1 17.9
CN
Sinopharm Group Co Ltd
HKEX:1099
64.1B HKD 0.1 7 1.7 2.1
CN
Shanghai Pharmaceuticals Holding Co Ltd
SSE:601607
59.6B CNY 0.2 14.5 9.4 9.4
IT
Amplifon SpA
MIL:AMP
5.4B EUR 2.3 33.5 10.9 21.3

See Also

Discover More
Back to Top