Lunit Inc Relative Valuation - Lunit Inc - Alpha Spread
L

Lunit Inc
KOSDAQ:328130

Watchlist Manager
Lunit Inc
KOSDAQ:328130
Watchlist
Price: 43 900 KRW 4.65% Market Closed
Market Cap: 1.3T KRW
Have any thoughts about
Lunit Inc?
Write Note

Relative Value

The Relative Value of one Lunit Inc stock under the Base Case scenario is 10 170.31 KRW. Compared to the current market price of 43 900 KRW, Lunit Inc is Overvalued by 77%.

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
10 170.31 KRW
Overvaluation 77%
Relative Value
Price
L
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
4
Median 3Y
63.8
Median 5Y
63.8
Industry
2.3
Forward
24
vs History
vs Industry
Median 3Y
-31.7
Median 5Y
-31.7
Industry
22.4
Forward
-45.1
vs History
vs Industry
Median 3Y
-26.7
Median 5Y
-26.7
Industry
14.3
vs History
vs Industry
Median 3Y
-24.3
Median 5Y
-24.3
Industry
20.5
vs History
67
vs Industry
13
Median 3Y
7.1
Median 5Y
7.1
Industry
2.1
vs History
50
vs Industry
4
Median 3Y
54
Median 5Y
54
Industry
2.4
Forward
20.4
vs History
50
vs Industry
4
Median 3Y
54.3
Median 5Y
54.3
Industry
4.9
vs History
vs Industry
Median 3Y
-23.2
Median 5Y
-23.2
Industry
12.5
Forward
-80.9
vs History
vs Industry
Median 3Y
-21.5
Median 5Y
-21.5
Industry
16.8
Forward
-69.9
vs History
vs Industry
Median 3Y
-24.1
Median 5Y
-24.1
Industry
14.2
vs History
vs Industry
Median 3Y
-22.7
Median 5Y
-22.7
Industry
18.2
vs History
53
vs Industry
3
Median 3Y
22.8
Median 5Y
22.8
Industry
1.9

Multiples Across Competitors

Competitors Multiples
Lunit Inc 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
Lunit Inc
KOSDAQ:328130
1.3T KRW 65.6 -27.4 -22 -20.4
US
Veeva Systems Inc
NYSE:VEEV
34.8B USD 13.5 56.5 47.7 50.6
US
Cerner Corp
LSE:0R00
31.3B USD 5.4 53.1 21.9 43.2
AU
Pro Medicus Ltd
ASX:PME
18B AUD 108.1 217.2 151.6 151.6
US
Doximity Inc
NYSE:DOCS
7.6B USD 15.4 47.3 35.9 38
JP
M3 Inc
TSE:2413
986.6B JPY 4 22.4 11.9 13.6
US
Inspire Medical Systems Inc
NYSE:INSP
6.3B USD 9 1 048.4 -562.1 -412.3
SE
Sectra AB
STO:SECT B
51.6B SEK 28.5 115.4 -68.9 -68.9
US
Waystar Holding Corp
NASDAQ:WAY
4.6B USD 5.3 -62 15.4 51.5
US
Evolent Health Inc
NYSE:EVH
3.6B USD 1.5 -33.5 34.1 -1 680.6
US
Vocera Communications Inc
F:V00
2.4B EUR 11.4 -315.3 257 4 115.5
P/E Multiple
Earnings Growth
KR
L
Lunit Inc
KOSDAQ:328130
Average P/E: 222.9
Negative Multiple: -27.4
N/A
US
Veeva Systems Inc
NYSE:VEEV
56.5
139%
US
C
Cerner Corp
LSE:0R00
53.1
N/A
AU
Pro Medicus Ltd
ASX:PME
217.2
109%
US
Doximity Inc
NYSE:DOCS
47.3
62%
JP
M3 Inc
TSE:2413
22.4
26%
US
Inspire Medical Systems Inc
NYSE:INSP
1 048.4
N/A
SE
Sectra AB
STO:SECT B
115.4
81%
US
W
Waystar Holding Corp
NASDAQ:WAY
Negative Multiple: -62 N/A
US
Evolent Health Inc
NYSE:EVH
Negative Multiple: -33.5 N/A
US
V
Vocera Communications Inc
F:V00
Negative Multiple: -315.3 N/A
EV/EBITDA Multiple
EBITDA Growth
KR
L
Lunit Inc
KOSDAQ:328130
Average EV/EBITDA: 71.9
Negative Multiple: -22
N/A
US
Veeva Systems Inc
NYSE:VEEV
47.7
220%
US
C
Cerner Corp
LSE:0R00
21.9
N/A
AU
Pro Medicus Ltd
ASX:PME
151.6
85%
US
Doximity Inc
NYSE:DOCS
35.9
68%
JP
M3 Inc
TSE:2413
11.9
28%
US
Inspire Medical Systems Inc
NYSE:INSP
Negative Multiple: -562.1 N/A
SE
Sectra AB
STO:SECT B
Negative Multiple: -68.9 N/A
US
W
Waystar Holding Corp
NASDAQ:WAY
15.4
N/A
US
Evolent Health Inc
NYSE:EVH
34.1
189%
US
V
Vocera Communications Inc
F:V00
257
N/A
EV/EBIT Multiple
EBIT Growth
KR
L
Lunit Inc
KOSDAQ:328130
Average EV/EBIT: 637.7
Negative Multiple: -20.4
N/A
US
Veeva Systems Inc
NYSE:VEEV
50.6
231%
US
C
Cerner Corp
LSE:0R00
43.2
N/A
AU
Pro Medicus Ltd
ASX:PME
151.6
67%
US
Doximity Inc
NYSE:DOCS
38
71%
JP
M3 Inc
TSE:2413
13.6
N/A
US
Inspire Medical Systems Inc
NYSE:INSP
Negative Multiple: -412.3 N/A
SE
Sectra AB
STO:SECT B
Negative Multiple: -68.9 N/A
US
W
Waystar Holding Corp
NASDAQ:WAY
51.5
N/A
US
Evolent Health Inc
NYSE:EVH
Negative Multiple: -1 680.6
2 184%
US
V
Vocera Communications Inc
F:V00
4 115.5
N/A

See Also

Discover More
Back to Top