Amorepacific Group
KRX:002790

Watchlist Manager
Amorepacific Group Logo
Amorepacific Group
KRX:002790
Watchlist
Price: 29 550 KRW -3.59%
Market Cap: ₩2.3T

EV/FCFF

1.8
Current
59%
Cheaper
vs 3-y average of 4.4

Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.

EV/FCFF
1.8
=
Enterprise Value
₩813.8B
/
Free Cash Flow to Firm
₩522.7B

Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.

EV/FCFF
1.8
=
Enterprise Value
₩813.8B
/
Free Cash Flow to Firm
₩522.7B

Valuation Scenarios

Amorepacific Group is trading below its 3-year average

If EV/FCFF returns to its 3-Year Average (4.4), the stock would be worth ₩71 339.94 (141% upside from current price).

Statistics
Positive Scenarios
4/4
Maximum Downside
No Downside Scenarios
Maximum Upside
+719%
Average Upside
426%
Scenario EV/FCFF Value Implied Price Upside/Downside
Current Multiple 1.8 ₩29 550
0%
3-Year Average 4.4 ₩71 339.94
+141%
5-Year Average 5.3 ₩85 763.34
+190%
Industry Average 13.6 ₩222 623.54
+653%
Country Average 14.8 ₩241 913.89
+719%

Forward EV/FCFF
Today’s price vs future free cash flow to firm

Not enough data available to calculate forward EV/FCFF

Peer Comparison

All Multiples
EV/FCFF
P/E
All Countries
Close
Market Cap EV/FCFF P/E
KR
Amorepacific Group
KRX:002790
2.4T KRW 1.8 21.7
FR
L'Oreal SA
PAR:OR
199.5B EUR 27.8 32.6
UK
Unilever PLC
LSE:ULVR
92.8B GBP 14.3 11.3
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 52.5 37.1
UK
HALEON PLC
LSE:HLN
31.2B GBP 17 18.7
US
Estee Lauder Companies Inc
NYSE:EL
27.9B USD 28.3 -156.7
DE
Beiersdorf AG
XETRA:BEI
15.8B EUR 41.5 16.8
JP
Kao Corp
TSE:4452
2.7T JPY 19.7 22.6
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.1T INR 66.4 61.7
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 552.9 -4 624.4
IN
Dabur India Ltd
NSE:DABUR
801.7B INR 52.8 43.3
P/E Multiple
Earnings Growth PEG
KR
Amorepacific Group
KRX:002790
Average P/E: 29.5
21.7
N/A N/A
FR
L'Oreal SA
PAR:OR
32.6
13%
2.5
UK
Unilever PLC
LSE:ULVR
11.3
-6%
N/A
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
37.1
7%
5.3
UK
HALEON PLC
LSE:HLN
18.7
11%
1.7
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -156.7 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
16.8
6%
2.8
JP
Kao Corp
TSE:4452
22.6
10%
2.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
61.7
18%
3.4
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
43.3
11%
3.9

Market Distribution

Lower than 95% of companies in Korea
Percentile
5th
Based on 743 companies
5th percentile
1.8
Low
0 — 8.7
Typical Range
8.7 — 28.4
High
28.4 —
Distribution Statistics
Korea
Min 0
30th Percentile 8.7
Median 14.8
70th Percentile 28.4
Max 4 181.4

Amorepacific Group
Glance View

Market Cap
2.3T KRW
Industry
Consumer products

Amorepacific Group, a titan in the global beauty and cosmetics industry, traces its roots back to South Korea in 1945, when its founder, Suh Sung-whan, began crafting and selling camellia nut oil. With a firm belief in harnessing the power of natural Asian ingredients, Suh established a brand that grew into a conglomerate revered for its commitment to innovation and high-quality products. Amorepacific's operation is a finely woven tapestry of comprehensive research and development, effective marketing strategies, and an expansive distribution network that spans Asia, Europe, and the Americas. The company's reputation for fusing ancient traditions with cutting-edge beauty technology underpins its diverse product range, from skincare and makeup to personal care and wellness products, all meticulously tailored to ever-evolving consumer preferences. The way Amorepacific Group makes money is as robust and diversified as its product portfolio. By adopting a multi-brand strategy, the company caters to different segments of the cosmetics market, with signature brands like Sulwhasoo, Laneige, Innisfree, and Etude House appealing to varied demographics and price points. Each brand harnesses the core values of innovation and quality, reinforcing Amorepacific's status as a leader in the beauty industry. Revenue streams are amplified by a combination of solid offline presence in department stores and continual adaptation to e-commerce trends, allowing access to a broader customer base. The group's commitment to sustainability and eco-friendly practices further enhances its brand image, attracting a socially-conscious clientele. Through strategic expansion and continuous adaptation, Amorepacific continues to forge a distinct identity in the ever-competitive cosmetic market landscape.

Intrinsic Value
42 537.81 KRW
Undervaluation 31%
Intrinsic Value
Price ₩29 550
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett