Hotel Shilla Co Ltd
KRX:008770

Watchlist Manager
Hotel Shilla Co Ltd Logo
Hotel Shilla Co Ltd
KRX:008770
Watchlist
Price: 39 100 KRW 0.39% Market Closed
Market Cap: 1.6T KRW
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one Hotel Shilla Co Ltd stock under the Base Case scenario is 75 340.14 KRW. Compared to the current market price of 39 100 KRW, Hotel Shilla Co Ltd is Undervalued by 48%.

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
75 340.14 KRW
Undervaluation 48%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.4
P/S
P/S
Price to Sales
0.4
vs History
87
vs Industry
53
Median 3Y
0.6
Median 5Y
0.6
Industry
0.5
Forward
0.3
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
5
Median 3Y
50.9
Median 5Y
-10.8
Industry
16.3
Forward
35.1
More Details
17.3
P/OCF
P/OCF
Price to OCF
17.3
vs History
28
vs Industry
14
Median 3Y
16.4
Median 5Y
13.2
Industry
8
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
26
Median 3Y
15.2
Median 5Y
9.4
Industry
16.1
More Details
1.1
P/B
P/B
Price to Book Value
1.1
vs History
93
vs Industry
51
Median 3Y
4
Median 5Y
4.2
Industry
1.6
More Details
0.6
EV/S
EV/S
Enterprise Value to Sales
0.6
vs History
84
vs Industry
45
Median 3Y
0.8
Median 5Y
0.9
Industry
0.7
Forward
0.5
More Details
1.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.4
vs History
79
vs Industry
58
Median 3Y
1.5
Median 5Y
1.9
Industry
2.2
More Details
18.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
18.2
vs History
25
vs Industry
13
Median 3Y
15.8
Median 5Y
16.3
Industry
8.2
Forward
12.2
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
7
Median 3Y
34.9
Median 5Y
33.8
Industry
12.4
Forward
26.2
More Details
27.6
EV/OCF
EV/OCF
Enterprise Value to OCF
27.6
vs History
22
vs Industry
9
Median 3Y
21.1
Median 5Y
17.3
Industry
9.3
More Details
235.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
235.3
vs History
1
vs Industry
1
Median 3Y
31.1
Median 5Y
24.5
Industry
12.9
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
93
vs Industry
56
Median 3Y
1.5
Median 5Y
1.5
Industry
1
More Details

Multiples Across Competitors

Competitors Multiples
Hotel Shilla Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Hotel Shilla Co Ltd
KRX:008770
1.5T KRW 0.4 -24.1 18.2 -445.2
CN
Pop Mart International Group Ltd
HKEX:9992
231.4B HKD 16.7 69.5 49.8 49.8
US
Tractor Supply Co
NASDAQ:TSCO
26.5B USD 1.8 24.5 14.8 19.5
CN
China Tourism Group Duty Free Corp Ltd
SSE:601888
130.3B CNY 2.2 24 15.9 15.9
US
Ulta Beauty Inc
NASDAQ:ULTA
17.6B USD 1.6 14.7 9.2 10.8
US
DICK'S Sporting Goods Inc
NYSE:DKS
15.1B USD 1.1 12.9 7.9 10.1
HK
Chow Tai Fook Jewellery Group Ltd
HKEX:1929
92.2B HKD 0.9 20.6 12.9 17.2
JP
Sanrio Co Ltd
TSE:8136
1.4T JPY 10.5 39.4 27.1 28.3
NL
Grandvision NV
F:8GV
7.2B EUR 1.8 20.1 18.2 18.2
US
Bath & Body Works Inc
NYSE:BBWI
6.4B USD 0.9 8 6.2 7.6
UK
JD Sports Fashion PLC
LSE:JD
4B GBP 0.4 12.5 2.3 3.8

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 250,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.