D

Dongwon Systems Corp
KRX:014820

Watchlist Manager
Dongwon Systems Corp
KRX:014820
Watchlist
Price: 40 100 KRW -0.87% Market Closed
Market Cap: 1.2T KRW
Have any thoughts about
Dongwon Systems Corp?
Write Note

Relative Value

The Relative Value of one Dongwon Systems Corp stock under the Base Case scenario is 47 665.25 KRW. Compared to the current market price of 40 100 KRW, Dongwon Systems Corp is Undervalued by 16%.

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
47 665.25 KRW
Undervaluation 16%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
34
vs Industry
37
Median 3Y
1
Median 5Y
0.9
Industry
0.8
vs History
41
vs Industry
35
Median 3Y
18.7
Median 5Y
18.2
Industry
17.2
vs History
28
vs Industry
37
Median 3Y
8.6
Median 5Y
7.7
Industry
8.7
vs History
26
vs Industry
26
Median 3Y
11.6
Median 5Y
11.8
Industry
16
vs History
58
vs Industry
32
Median 3Y
1.7
Median 5Y
1.6
Industry
1.3
vs History
42
vs Industry
38
Median 3Y
1.2
Median 5Y
1.1
Industry
1
vs History
46
vs Industry
16
Median 3Y
9.8
Median 5Y
9.2
Industry
4.6
vs History
60
vs Industry
40
Median 3Y
9.5
Median 5Y
8.7
Industry
9.3
vs History
46
vs Industry
27
Median 3Y
18.1
Median 5Y
16.8
Industry
13.2
vs History
34
vs Industry
37
Median 3Y
9.6
Median 5Y
8.9
Industry
10.3
vs History
25
vs Industry
24
Median 3Y
14.4
Median 5Y
9.8
Industry
15.1
vs History
49
vs Industry
38
Median 3Y
1.2
Median 5Y
1.2
Industry
1

Multiples Across Competitors

Competitors Multiples
Dongwon Systems Corp 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
Dongwon Systems Corp
KRX:014820
1.2T KRW 0.9 17.3 7.8 15.5
US
Ball Corp
NYSE:BALL
16.7B USD 1.4 4 10.9 16.3
US
Aptargroup Inc
NYSE:ATR
10.5B USD 2.9 31.3 14.8 22.7
US
Crown Holdings Inc
NYSE:CCK
9.9B USD 0.8 101.4 7.8 10.4
CA
CCL Industries Inc
TSX:CCL.B
13.1B CAD 1.8 18.6 10 14
US
Berry Global Group Inc
NYSE:BERY
7.4B USD 0.6 14.3 7 12.2
US
Silgan Holdings Inc
NYSE:SLGN
5.6B USD 1 18.8 9.2 13.4
SA
National Company for Glass Industries SJSC
SAU:2150
14.6B SAR 100.5 437.8 306.8 1 025.7
ES
Vidrala SA
MAD:VID
3.1B EUR 1.9 13.8 8.5 11.5
ZA
Nampak Ltd
JSE:NPK
3.2B Zac 0 0 0 0
FR
Verallia SA
PAR:VRLA
2.7B EUR 0.8 9.6 4.5 7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
D
Dongwon Systems Corp
KRX:014820
Average EV/EBITDA: 38.7
7.8
N/A N/A
US
B
Ball Corp
NYSE:BALL
10.9
4%
3.1
US
Aptargroup Inc
NYSE:ATR
14.8
29%
0.5
US
Crown Holdings Inc
NYSE:CCK
7.8
11%
0.7
CA
C
CCL Industries Inc
TSX:CCL.B
10
26%
0.4
US
Berry Global Group Inc
NYSE:BERY
7
-1%
N/A
US
S
Silgan Holdings Inc
NYSE:SLGN
9.2
27%
0.3
SA
National Company for Glass Industries SJSC
SAU:2150
306.8
N/A N/A
ES
Vidrala SA
MAD:VID
8.5
22%
0.4
ZA
N
Nampak Ltd
JSE:NPK
Not Available
148%
N/A
FR
Verallia SA
PAR:VRLA
4.5
-16%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
D
Dongwon Systems Corp
KRX:014820
Average EV/EBIT: 114.9
15.5
N/A N/A
US
B
Ball Corp
NYSE:BALL
16.3
16%
1
US
Aptargroup Inc
NYSE:ATR
22.7
36%
0.6
US
Crown Holdings Inc
NYSE:CCK
10.4
25%
0.4
CA
C
CCL Industries Inc
TSX:CCL.B
14
37%
0.4
US
Berry Global Group Inc
NYSE:BERY
12.2
7%
1.7
US
S
Silgan Holdings Inc
NYSE:SLGN
13.4
32%
0.4
SA
National Company for Glass Industries SJSC
SAU:2150
1 025.7
N/A N/A
ES
Vidrala SA
MAD:VID
11.5
23%
0.5
ZA
N
Nampak Ltd
JSE:NPK
Not Available
354%
N/A
FR
Verallia SA
PAR:VRLA
7
-26%
N/A

See Also

Discover More
Back to Top