T

Telcoware Co Ltd
KRX:078000

Watchlist Manager
Telcoware Co Ltd
KRX:078000
Watchlist
Price: 15 200 KRW -1.36%
Market Cap: 78.5B KRW

Relative Value

The Relative Value of one Telcoware Co Ltd stock under the Base Case scenario is 4 323.04 KRW. Compared to the current market price of 15 200 KRW, Telcoware Co Ltd is Overvalued by 72%.

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
4 323.04 KRW
Overvaluation 72%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
68
Median 3Y
1.3
Median 5Y
1.4
Industry
2.4
Forward
1.4
vs History
55
vs Industry
47
Median 3Y
11.9
Median 5Y
15.1
Industry
22.3
Forward
16.4
vs History
74
vs Industry
46
Median 3Y
8
Median 5Y
7.3
Industry
16
vs History
58
vs Industry
32
Median 3Y
11
Median 5Y
6.4
Industry
20.9
vs History
7
vs Industry
83
Median 3Y
0.5
Median 5Y
0.5
Industry
3
vs History
3
vs Industry
93
Median 3Y
-0.1
Median 5Y
-0.2
Industry
2.4
Forward
0.6
vs History
3
vs Industry
91
Median 3Y
-0.2
Median 5Y
-0.5
Industry
4.9
vs History
14
vs Industry
60
Median 3Y
-1.1
Median 5Y
-2.2
Industry
12.2
Forward
6.3
vs History
6
vs Industry
54
Median 3Y
-1.5
Median 5Y
-3.5
Industry
15.9
Forward
8.1
vs History
31
vs Industry
64
Median 3Y
-0.4
Median 5Y
-1.1
Industry
14.7
vs History
26
vs Industry
26
Median 3Y
0.4
Median 5Y
0.4
Industry
17.4
vs History
6
vs Industry
89
Median 3Y
-0.1
Median 5Y
-0.2
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Telcoware 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
Telcoware Co Ltd
KRX:078000
78.5B KRW 1.9 14.3 7.1 9.4
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
425.6B USD 109.2 388.5 478.6 493.3
DE
SAP SE
XETRA:SAP
247.3B EUR 6.8 34.9 21.5 24.3
US
Salesforce Inc
NYSE:CRM
243.8B USD 6 33.8 19.6 27.1
US
Applovin Corp
NASDAQ:APP
216.6B USD 39.2 76.5 60.7 66
US
Intuit Inc
NASDAQ:INTU
175.4B USD 9 42.6 29.5 34.1
US
NCR Corp
LSE:0K45
143.4B USD 54.1 -2 350.2 407.3 1 191.6
US
Adobe Inc
NASDAQ:ADBE
136.7B USD 5.8 19.2 14.3 15.7
US
Synopsys Inc
NASDAQ:SNPS
98.1B USD 13.9 73.6 68.9 118.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
88.2B USD 16.9 83.1 47.2 53.4
P/S Multiple
Revenue Growth P/S to Growth
KR
T
Telcoware Co Ltd
KRX:078000
Average P/S: 21 288.5
1.9
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
109.2
46%
2.4
DE
SAP SE
XETRA:SAP
6.8
11%
0.6
US
Salesforce Inc
NYSE:CRM
6
10%
0.6
US
Applovin Corp
NASDAQ:APP
39.2
29%
1.4
US
Intuit Inc
NASDAQ:INTU
9
13%
0.7
US
N
NCR Corp
LSE:0K45
54.1
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
5.8
10%
0.6
US
Synopsys Inc
NASDAQ:SNPS
13.9
20%
0.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.9
14%
1.2
P/E Multiple
Earnings Growth PEG
KR
T
Telcoware Co Ltd
KRX:078000
Average P/E: 85.2
14.3
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
388.5
94%
4.1
DE
SAP SE
XETRA:SAP
34.9
48%
0.7
US
Salesforce Inc
NYSE:CRM
33.8
32%
1.1
US
Applovin Corp
NASDAQ:APP
76.5
61%
1.3
US
Intuit Inc
NASDAQ:INTU
42.6
31%
1.4
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 350.2
-49%
N/A
US
Adobe Inc
NASDAQ:ADBE
19.2
21%
0.9
US
Synopsys Inc
NASDAQ:SNPS
73.6
43%
1.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
83.1
34%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
T
Telcoware Co Ltd
KRX:078000
Average EV/EBITDA: 115.5
7.1
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
478.6
137%
3.5
DE
SAP SE
XETRA:SAP
21.5
18%
1.2
US
Salesforce Inc
NYSE:CRM
19.6
24%
0.8
US
Applovin Corp
NASDAQ:APP
60.7
53%
1.1
US
Intuit Inc
NASDAQ:INTU
29.5
27%
1.1
US
N
NCR Corp
LSE:0K45
407.3
16%
25.5
US
Adobe Inc
NASDAQ:ADBE
14.3
16%
0.9
US
Synopsys Inc
NASDAQ:SNPS
68.9
56%
1.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
47.2
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
T
Telcoware Co Ltd
KRX:078000
Average EV/EBIT: 203.4
9.4
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
493.3
141%
3.5
DE
SAP SE
XETRA:SAP
24.3
21%
1.2
US
Salesforce Inc
NYSE:CRM
27.1
34%
0.8
US
Applovin Corp
NASDAQ:APP
66
57%
1.2
US
Intuit Inc
NASDAQ:INTU
34.1
32%
1.1
US
N
NCR Corp
LSE:0K45
1 191.6
70%
17
US
Adobe Inc
NASDAQ:ADBE
15.7
17%
0.9
US
Synopsys Inc
NASDAQ:SNPS
118.7
73%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
53.4
30%
1.8