Ottogi Corp
KRX:007310

Watchlist Manager
Ottogi Corp Logo
Ottogi Corp
KRX:007310
Watchlist
Price: 415 500 KRW 1.22% Market Closed
Market Cap: 1.6T KRW

Relative Value

The Relative Value of one Ottogi Corp stock under the Base Case scenario is 475 172.74 KRW. Compared to the current market price of 415 500 KRW, Ottogi Corp is Undervalued 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
475 172.74 KRW
Undervaluation 13%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
71
Median 3Y
0.4
Median 5Y
0.5
Industry
0.9
Forward
0.4
vs History
47
vs Industry
50
Median 3Y
9
Median 5Y
10.3
Industry
15.8
Forward
9
vs History
74
vs Industry
58
Median 3Y
5.4
Median 5Y
8
Industry
9.6
vs History
0
vs Industry
3
Median 3Y
20.8
Median 5Y
16.3
Industry
17.6
vs History
87
vs Industry
71
Median 3Y
0.7
Median 5Y
1
Industry
1.4
vs History
90
vs Industry
78
Median 3Y
0.5
Median 5Y
0.5
Industry
1.1
Forward
0.4
vs History
88
vs Industry
69
Median 3Y
2.8
Median 5Y
3.3
Industry
4.6
vs History
80
vs Industry
69
Median 3Y
3.7
Median 5Y
4.8
Industry
9.8
vs History
68
vs Industry
58
Median 3Y
6.1
Median 5Y
8.1
Industry
12.6
Forward
5.4
vs History
80
vs Industry
62
Median 3Y
7.3
Median 5Y
7.7
Industry
10.6
vs History
23
vs Industry
42
Median 3Y
7
Median 5Y
5.5
Industry
15.1
vs History
92
vs Industry
78
Median 3Y
0.6
Median 5Y
0.7
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Ottogi Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Ottogi Corp
KRX:007310
1.4T KRW 0.4 10.5 3.4 6.2
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
232.2B CHF 2.5 21.3 14.4 17.7
US
Mondelez International Inc
NASDAQ:MDLZ
89.2B USD 2.4 19.4 13 15.5
FR
Danone SA
PAR:BN
45.6B EUR 1.7 22.6 10.8 14.4
ZA
Tiger Brands Ltd
JSE:TBS
42.7B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
36.1B USD 1.4 13.2 8.5 10
US
Hershey Co
NYSE:HSY
34.4B USD 3.1 15.5 11.3 13
US
General Mills Inc
NYSE:GIS
32.4B USD 1.6 12.6 10.6 12.2
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
227.3B CNY 8.6 37.2 31.5 31.5
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.6B CHF 4.9 39.6 22.6 30
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Ottogi Corp
KRX:007310
Average EV/EBITDA: 18 666.9
3.4
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
14.4
4%
3.6
US
Mondelez International Inc
NASDAQ:MDLZ
13
-1%
N/A
FR
Danone SA
PAR:BN
10.8
6%
1.8
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
23%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.5
0%
N/A
US
Hershey Co
NYSE:HSY
11.3
-8%
N/A
US
General Mills Inc
NYSE:GIS
10.6
-1%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
31.5
18%
1.7
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
22.6
8%
2.8