Kakao Corp
KRX:035720

Watchlist Manager
Kakao Corp Logo
Kakao Corp
KRX:035720
Watchlist
Price: 39 500 KRW -0.5% Market Closed
Market Cap: 17.5T KRW
Have any thoughts about
Kakao Corp?
Write Note

Relative Value

The Relative Value of one Kakao Corp stock under the Base Case scenario is 52 470.07 KRW. Compared to the current market price of 39 500 KRW, Kakao Corp is Undervalued by 25%.

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
52 470.07 KRW
Undervaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
32
Median 3Y
3.2
Median 5Y
4.2
Industry
1.5
Forward
2.1
vs History
vs Industry
1
Median 3Y
16
Median 5Y
16
Industry
17.9
Forward
47.3
vs History
90
vs Industry
29
Median 3Y
23
Median 5Y
28.7
Industry
11.5
vs History
4
vs Industry
8
Median 3Y
34.7
Median 5Y
33.2
Industry
15.7
vs History
92
vs Industry
37
Median 3Y
2.3
Median 5Y
2.6
Industry
1.7
vs History
90
vs Industry
37
Median 3Y
2.8
Median 5Y
3.6
Industry
1.6
Forward
1.6
vs History
90
vs Industry
54
Median 3Y
3.1
Median 5Y
3.9
Industry
3.3
vs History
93
vs Industry
21
Median 3Y
17.5
Median 5Y
25.5
Industry
8.7
Forward
9.8
vs History
93
vs Industry
7
Median 3Y
42.4
Median 5Y
48.2
Industry
12.2
Forward
23.7
vs History
92
vs Industry
34
Median 3Y
20
Median 5Y
24.6
Industry
10.6
vs History
90
vs Industry
21
Median 3Y
46.6
Median 5Y
43.7
Industry
13.4
vs History
92
vs Industry
55
Median 3Y
1.2
Median 5Y
1.7
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Kakao 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
Kakao Corp
KRX:035720
17.3T KRW 2.3 -19.3 9.6 24.9
US
Alphabet Inc
NASDAQ:GOOGL
2.4T USD 7.1 25.5 19.1 21.3
US
Meta Platforms Inc
NASDAQ:META
1.5T USD 9.8 27.6 19.1 23.3
CN
Tencent Holdings Ltd
HKEX:700
3.9T HKD 5.7 21.6 18.1 18.1
JP
LY Corp
XMUN:YOJ
36.7B EUR 3.2 56.3 21.9 37.1
CN
Baidu Inc
NASDAQ:BIDU
30.8B USD 1.7 11 6.8 6.8
CN
Kuaishou Technology
HKEX:1024
187.1B HKD 1.4 11.7 9.5 9.5
CN
Fangdd Network Group Ltd
NASDAQ:DUO
21.2B USD 569.4 -1 843.6 -584.1 -583.1
KR
Naver Corp
KRX:035420
30.6T KRW 2.9 18.3 11.2 14.9
US
Pinterest Inc
NYSE:PINS
20.2B USD 5.8 93.5 131.5 155
AU
REA Group Ltd
ASX:REA
30.9B AUD 18.2 102.1 43.6 43.6
P/E Multiple
Earnings Growth P/E to Growth
KR
Kakao Corp
KRX:035720
Average P/E: 40.8
Negative Multiple: -19.3
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
25.5
75%
0.3
US
Meta Platforms Inc
NASDAQ:META
27.6
89%
0.3
CN
Tencent Holdings Ltd
HKEX:700
21.6
127%
0.2
JP
L
LY Corp
XMUN:YOJ
56.3
57%
1
CN
Baidu Inc
NASDAQ:BIDU
11
48%
0.2
CN
Kuaishou Technology
HKEX:1024
11.7
345%
0
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -1 843.6 N/A N/A
KR
Naver Corp
KRX:035420
18.3
78%
0.2
US
Pinterest Inc
NYSE:PINS
93.5
N/A N/A
AU
REA Group Ltd
ASX:REA
102.1
161%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Kakao Corp
KRX:035720
Average EV/EBITDA: 29
9.6
26%
0.4
US
Alphabet Inc
NASDAQ:GOOGL
19.1
100%
0.2
US
Meta Platforms Inc
NASDAQ:META
19.1
115%
0.2
CN
Tencent Holdings Ltd
HKEX:700
18.1
53%
0.3
JP
L
LY Corp
XMUN:YOJ
21.9
50%
0.4
CN
Baidu Inc
NASDAQ:BIDU
6.8
-8%
N/A
CN
Kuaishou Technology
HKEX:1024
9.5
190%
0
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -584.1 N/A N/A
KR
Naver Corp
KRX:035420
11.2
56%
0.2
US
Pinterest Inc
NYSE:PINS
131.5
6 843%
0
AU
REA Group Ltd
ASX:REA
43.6
82%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Kakao Corp
KRX:035720
Average EV/EBIT: 35.5
24.9
74%
0.3
US
Alphabet Inc
NASDAQ:GOOGL
21.3
68%
0.3
US
Meta Platforms Inc
NASDAQ:META
23.3
74%
0.3
CN
Tencent Holdings Ltd
HKEX:700
18.1
81%
0.2
JP
L
LY Corp
XMUN:YOJ
37.1
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
6.8
39%
0.2
CN
Kuaishou Technology
HKEX:1024
9.5
353%
0
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -583.1 N/A N/A
KR
Naver Corp
KRX:035420
14.9
69%
0.2
US
Pinterest Inc
NYSE:PINS
155
51 602%
0
AU
REA Group Ltd
ASX:REA
43.6
58%
0.8

See Also

Discover More
Back to Top