I

In The F Co Ltd
KRX:014990

Watchlist Manager
In The F Co Ltd
KRX:014990
Watchlist
Price: 831 KRW 0.24% Market Closed
Market Cap: 62.4B KRW

Relative Value

The Relative Value of one In The F Co Ltd stock under the Base Case scenario is 991.59 KRW. Compared to the current market price of 831 KRW, In The F Co Ltd 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
991.59 KRW
Undervaluation 16%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
65
Median 3Y
0.6
Median 5Y
0.6
Industry
1
vs History
11
vs Industry
Median 3Y
-10.6
Median 5Y
-4.1
Industry
18
vs History
50
vs Industry
26
Median 3Y
10.5
Median 5Y
9.1
Industry
10.2
vs History
vs Industry
15
Median 3Y
-10.3
Median 5Y
-9.1
Industry
18.1
vs History
66
vs Industry
33
Median 3Y
2
Median 5Y
2
Industry
1.3
vs History
41
vs Industry
54
Median 3Y
0.8
Median 5Y
0.8
Industry
1.2
vs History
71
vs Industry
71
Median 3Y
1.5
Median 5Y
1.5
Industry
3.9
vs History
50
vs Industry
30
Median 3Y
13
Median 5Y
10.3
Industry
9.8
vs History
11
vs Industry
Median 3Y
-15.2
Median 5Y
-6
Industry
13.3
vs History
50
vs Industry
17
Median 3Y
15.5
Median 5Y
12.5
Industry
11.4
vs History
39
vs Industry
11
Median 3Y
18.5
Median 5Y
12.9
Industry
15.1
vs History
76
vs Industry
48
Median 3Y
1
Median 5Y
1.1
Industry
1

Multiples Across Competitors

Competitors Multiples
In The F Co Ltd 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
In The F Co Ltd
KRX:014990
62.4B KRW 0.6 56.9 10.1 83.1
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
321.4B EUR 3.9 29.3 13.2 19.1
FR
Hermes International SCA
PAR:RMS
229.9B EUR 14.6 51.2 29.9 34.2
KR
SBW
KRX:102280
235.5T KRW 2 563.1 -117 637.1 -79 390.5 -58 109.2
FR
EssilorLuxottica SA
PAR:EL
127.6B EUR 4.7 53.6 20.2 38.3
CH
Compagnie Financiere Richemont SA
SIX:CFR
103.2B CHF 5 27 23.1 23.1
FR
Christian Dior SE
PAR:CDI
108.2B EUR 1.3 23.7 5 7.2
FR
Kering SA
PAR:KER
39B EUR 2.5 53.5 13.2 29.4
IN
Titan Company Ltd
NSE:TITAN
3.7T INR 5.5 90.6 55.3 61.8
DE
Adidas AG
XETRA:ADS
29.9B EUR 1.2 24.6 10.4 16.6
CN
ANTA Sports Products Ltd
HKEX:2020
225.4B HKD 2.7 13.6 10.9 10.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
I
In The F Co Ltd
KRX:014990
Average EV/EBITDA: 19.1
10.1
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
13.2
0%
N/A
FR
Hermes International SCA
PAR:RMS
29.9
7%
4.3
KR
SBW
KRX:102280
Negative Multiple: -79 390.5 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
20.2
10%
2
CH
Compagnie Financiere Richemont SA
SIX:CFR
23.1
8%
2.9
FR
Christian Dior SE
PAR:CDI
5
N/A N/A
FR
Kering SA
PAR:KER
13.2
-1%
N/A
IN
Titan Company Ltd
NSE:TITAN
55.3
25%
2.2
DE
Adidas AG
XETRA:ADS
10.4
21%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
10.9
8%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
I
In The F Co Ltd
KRX:014990
Average EV/EBIT: 32.4
83.1
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
19.1
4%
4.8
FR
Hermes International SCA
PAR:RMS
34.2
7%
4.9
KR
SBW
KRX:102280
Negative Multiple: -58 109.2 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
38.3
18%
2.1
CH
Compagnie Financiere Richemont SA
SIX:CFR
23.1
10%
2.3
FR
Christian Dior SE
PAR:CDI
7.2
N/A N/A
FR
Kering SA
PAR:KER
29.4
1%
29.4
IN
Titan Company Ltd
NSE:TITAN
61.8
26%
2.4
DE
Adidas AG
XETRA:ADS
16.6
35%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
10.9
11%
1