Naver Corp
KRX:035420

Watchlist Manager
Naver Corp Logo
Naver Corp
KRX:035420
Watchlist
Price: 212 500 KRW 1.43% Market Closed
Market Cap: 31.7T KRW
Have any thoughts about
Naver Corp?
Write Note
Section:
 

Relative Value

The Relative Value of one Naver Corp stock under the Base Case scenario is 288 856.6 KRW. Compared to the current market price of 212 500 KRW, Naver Corp is Undervalued by 26%.

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
288 856.6 KRW
Undervaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3.1
P/S
P/S
Price to Sales
3.1
vs History
79
vs Industry
28
Median 3Y
3.5
Median 5Y
5.1
Industry
1.5
Forward
3
More Details
19.2
P/E
P/E
Price to Earnings
19.2
vs History
66
vs Industry
25
Median 3Y
31.5
Median 5Y
35.3
Industry
18.1
Forward
21
More Details
16.1
P/OCF
P/OCF
Price to OCF
16.1
vs History
74
vs Industry
27
Median 3Y
18
Median 5Y
20.7
Industry
11.7
More Details
31.2
P/FCFE
P/FCFE
Price to FCFE
31.2
vs History
34
vs Industry
16
Median 3Y
28.1
Median 5Y
28.4
Industry
16.3
More Details
1.3
P/B
P/B
Price to Book Value
1.3
vs History
69
vs Industry
53
Median 3Y
1.3
Median 5Y
1.9
Industry
1.8
More Details
2.7
EV/S
EV/S
Enterprise Value to Sales
2.7
vs History
85
vs Industry
30
Median 3Y
3.3
Median 5Y
4.8
Industry
1.6
Forward
2.7
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.3
More Details
11.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
11.9
vs History
87
vs Industry
25
Median 3Y
20.2
Median 5Y
22
Industry
8.9
Forward
11
More Details
15.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
15.7
vs History
87
vs Industry
23
Median 3Y
20.9
Median 5Y
22.2
Industry
12.5
Forward
14.4
More Details
14.2
EV/OCF
EV/OCF
Enterprise Value to OCF
14.2
vs History
79
vs Industry
28
Median 3Y
17.1
Median 5Y
19.1
Industry
10.8
More Details
21.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
21.7
vs History
82
vs Industry
22
Median 3Y
33.4
Median 5Y
38.8
Industry
13.7
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
71
vs Industry
56
Median 3Y
1
Median 5Y
1.5
Industry
1.4
More Details

Multiples Across Competitors

Competitors Multiples
Naver Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Naver Corp
KRX:035420
32.1T KRW 3.1 19.2 11.9 15.7
US
Alphabet Inc
NASDAQ:GOOGL
2.4T USD 7 25.4 19 21.3
US
Meta Platforms Inc
NASDAQ:META
1.6T USD 10.1 28.4 19.6 23.9
CN
Tencent Holdings Ltd
HKEX:700
3.8T HKD 5.5 20.8 17.4 17.4
JP
LY Corp
XMUN:YOJ
38.4B EUR 3.3 58.1 22.4 38
CN
Baidu Inc
NASDAQ:BIDU
31.5B USD 1.7 11.2 7 7
CN
Fangdd Network Group Ltd
NASDAQ:DUO
25B USD 667.9 -2 162.8 -688.9 -687.7
CN
Kuaishou Technology
HKEX:1024
198.2B HKD 1.5 12.4 10.2 10.2
US
Pinterest Inc
NYSE:PINS
21B USD 6 97.1 137.3 161.9
AU
REA Group Ltd
ASX:REA
32.2B AUD 18.9 106.2 45.3 45.3
JP
Z Holdings Corp
TSE:4689
3.1T JPY 1.7 29.2 14.4 24.3
P/E Multiple
Earnings Growth P/E to Growth
KR
Naver Corp
KRX:035420
Average P/E: 40.8
19.2
78%
0.2
US
Alphabet Inc
NASDAQ:GOOGL
25.4
76%
0.3
US
Meta Platforms Inc
NASDAQ:META
28.4
89%
0.3
CN
Tencent Holdings Ltd
HKEX:700
20.8
124%
0.2
JP
L
LY Corp
XMUN:YOJ
58.1
57%
1
CN
Baidu Inc
NASDAQ:BIDU
11.2
52%
0.2
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -2 162.8 N/A N/A
CN
Kuaishou Technology
HKEX:1024
12.4
345%
0
US
Pinterest Inc
NYSE:PINS
97.1
N/A N/A
AU
REA Group Ltd
ASX:REA
106.2
161%
0.7
JP
Z Holdings Corp
TSE:4689
29.2
57%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Naver Corp
KRX:035420
Average EV/EBITDA: 30.5
11.9
56%
0.2
US
Alphabet Inc
NASDAQ:GOOGL
19
100%
0.2
US
Meta Platforms Inc
NASDAQ:META
19.6
115%
0.2
CN
Tencent Holdings Ltd
HKEX:700
17.4
53%
0.3
JP
L
LY Corp
XMUN:YOJ
22.4
50%
0.5
CN
Baidu Inc
NASDAQ:BIDU
7
-8%
N/A
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -688.9 N/A N/A
CN
Kuaishou Technology
HKEX:1024
10.2
190%
0.1
US
Pinterest Inc
NYSE:PINS
137.3
6 843%
0
AU
REA Group Ltd
ASX:REA
45.3
82%
0.6
JP
Z Holdings Corp
TSE:4689
14.4
50%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Naver Corp
KRX:035420
Average EV/EBIT: 36.5
15.7
69%
0.2
US
Alphabet Inc
NASDAQ:GOOGL
21.3
68%
0.3
US
Meta Platforms Inc
NASDAQ:META
23.9
74%
0.3
CN
Tencent Holdings Ltd
HKEX:700
17.4
81%
0.2
JP
L
LY Corp
XMUN:YOJ
38
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
7
39%
0.2
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -687.7 N/A N/A
CN
Kuaishou Technology
HKEX:1024
10.2
353%
0
US
Pinterest Inc
NYSE:PINS
161.9
51 602%
0
AU
REA Group Ltd
ASX:REA
45.3
58%
0.8
JP
Z Holdings Corp
TSE:4689
24.3
N/A N/A

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 209,100+ 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

© 2024 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.