KT&G Corp
KRX:033780

Watchlist Manager
KT&G Corp Logo
KT&G Corp
KRX:033780
Watchlist
Price: 119 200 KRW 2.85% Market Closed
Market Cap: 13.4T KRW
Have any thoughts about
KT&G Corp?
Write Note

Relative Value

The Relative Value of one KT&G Corp stock under the Base Case scenario is 96 496.04 KRW. Compared to the current market price of 119 200 KRW, KT&G Corp is Overvalued by 19%.

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
96 496.04 KRW
Overvaluation 19%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
39
Median 3Y
1.8
Median 5Y
1.7
Industry
1.8
Forward
2.3
vs History
0
vs Industry
28
Median 3Y
10.1
Median 5Y
9.5
Industry
13.1
Forward
14
vs History
31
vs Industry
45
Median 3Y
8.3
Median 5Y
9.4
Industry
10.7
vs History
39
vs Industry
54
Median 3Y
9.1
Median 5Y
10.3
Industry
13
vs History
0
vs Industry
45
Median 3Y
1.1
Median 5Y
1.1
Industry
2.3
vs History
0
vs Industry
37
Median 3Y
1.5
Median 5Y
1.4
Industry
1.7
Forward
2.1
vs History
0
vs Industry
58
Median 3Y
3
Median 5Y
2.6
Industry
5.1
vs History
0
vs Industry
41
Median 3Y
6.1
Median 5Y
4.8
Industry
8.9
Forward
8.3
vs History
0
vs Industry
28
Median 3Y
7.3
Median 5Y
5.4
Industry
9.9
Forward
10.4
vs History
26
vs Industry
50
Median 3Y
7.4
Median 5Y
7.2
Industry
12.7
vs History
12
vs Industry
40
Median 3Y
9
Median 5Y
9.4
Industry
16.3
vs History
1
vs Industry
60
Median 3Y
0.9
Median 5Y
0.9
Industry
1.9

Multiples Across Competitors

Competitors Multiples
KT&G 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
KT&G Corp
KRX:033780
13.4T KRW 2.3 14 8.7 10.5
US
Philip Morris International Inc
NYSE:PM
202.1B USD 5.4 20.6 16.2 17.4
US
Altria Group Inc
NYSE:MO
96.2B USD 4 9.4 9.9 10.2
UK
British American Tobacco PLC
LSE:BATS
66B GBP 2.5 -4.8 2.3 8.4
IN
ITC Ltd
NSE:ITC
5.9T INR 7.3 28.9 21.5 23.2
JP
Japan Tobacco Inc
TSE:2914
7.5T JPY 2.4 15.6 8.9 11.3
UK
Imperial Brands PLC
LSE:IMB
21.9B GBP 0.7 10.6 7.2 8.5
SE
Swedish Match AB
F:SWMC
15.2B EUR 8.3 27.4 21.4 21.4
CN
Smoore International Holdings Ltd
HKEX:6969
67.5B HKD 5.7 39 24 24
ID
Hanjaya Mandala Sampoerna Tbk PT
IDX:HMSP
76.8T IDR 0.7 10.8 9 9
IN
Godfrey Phillips India Ltd
NSE:GODFRYPHLP
292.5B INR 5.3 34.1 32.4 38.6

See Also

Discover More
Back to Top