W

WSI Co Ltd
KOSDAQ:299170

Watchlist Manager
WSI Co Ltd
KOSDAQ:299170
Watchlist
Price: 3 210 KRW Market Closed
Market Cap: 37.3B 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 3 489.76 KRW. Compared to the current market price of 3 210 KRW, WSI Co Ltd is Undervalued by 8%.

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
3 489.76 KRW
Undervaluation 8%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
50
Median 3Y
1.2
Median 5Y
1.2
Industry
2.3
vs History
0
vs Industry
20
Median 3Y
10.1
Median 5Y
8.8
Industry
22.8
vs History
28
vs Industry
24
Median 3Y
11.8
Median 5Y
10.1
Industry
14.2
vs History
7
vs Industry
4
Median 3Y
-2.1
Median 5Y
-3.4
Industry
20.1
vs History
69
vs Industry
52
Median 3Y
0.9
Median 5Y
1
Industry
2.2
vs History
0
vs Industry
53
Median 3Y
0.9
Median 5Y
0.8
Industry
2.4
vs History
0
vs Industry
42
Median 3Y
2.7
Median 5Y
2.2
Industry
5
vs History
0
vs Industry
24
Median 3Y
5.8
Median 5Y
5.5
Industry
12.7
vs History
0
vs Industry
26
Median 3Y
6.4
Median 5Y
6.2
Industry
17.1
vs History
7
vs Industry
28
Median 3Y
8.3
Median 5Y
7.8
Industry
13.9
vs History
0
vs Industry
30
Median 3Y
-1.7
Median 5Y
-2.3
Industry
18
vs History
83
vs Industry
56
Median 3Y
0.5
Median 5Y
0.5
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
37.3B KRW 1 38.7 10.6 13.4
US
Mckesson Corp
NYSE:MCK
74.9B USD 0.2 29.7 17.5 20.5
US
Cencora Inc
NYSE:COR
46.5B USD 0.2 30.8 11.3 15.5
US
Amerisourcebergen Corp
LSE:0HF3
46.2B USD 0.2 30.6 11.3 15.4
US
Cardinal Health Inc
NYSE:CAH
29.5B USD 0.1 23.3 10.6 14
US
Henry Schein Inc
NASDAQ:HSIC
8.8B USD 0.7 27.9 12.5 18.5
KR
Celltrion Healthcare Co Ltd
KOSDAQ:091990
12.2T KRW 5.9 89.6 59.9 61.9
CN
Sinopharm Group Co Ltd
HKEX:1099
62.4B HKD 0.1 6.8 1.7 2.1
CN
Huadong Medicine Co Ltd
SZSE:000963
57.1B CNY 1.4 17.8 13.5 13.5
CN
Shanghai Pharmaceuticals Holding Co Ltd
SSE:601607
56.7B CNY 0.2 14.1 9.1 9.1
IT
Amplifon SpA
MIL:AMP
5.7B EUR 2.4 36.4 11.7 24.3