L

LY Corp
XMUN:YOJ

Watchlist Manager
LY Corp
XMUN:YOJ
Watchlist
Price: 3.22 EUR -1.83% Market Closed
Market Cap: 45.5B EUR

Relative Value

The Relative Value of one YOJ stock under the Base Case scenario is 2.72 EUR. Compared to the current market price of 3.22 EUR, LY Corp is Overvalued by 15%.

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.

YOJ Relative Value
Base Case
2.72 EUR
Overvaluation 15%
Relative Value
Price
L
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
20
Median 3Y
3.2
Median 5Y
3
Industry
1.4
Forward
3.8
vs History
14
vs Industry
7
Median 3Y
47.8
Median 5Y
27.7
Industry
17.5
Forward
47.9
vs History
49
vs Industry
27
Median 3Y
24.7
Median 5Y
13.1
Industry
10.8
vs History
38
vs Industry
21
Median 3Y
31.5
Median 5Y
17.3
Industry
15.7
vs History
4
vs Industry
28
Median 3Y
2
Median 5Y
1.8
Industry
1.7
vs History
0
vs Industry
16
Median 3Y
4.2
Median 5Y
3.3
Industry
1.5
Forward
5
vs History
1
vs Industry
22
Median 3Y
6
Median 5Y
5
Industry
3.2
vs History
7
vs Industry
13
Median 3Y
21.3
Median 5Y
18.9
Industry
8.5
Forward
21
vs History
17
vs Industry
9
Median 3Y
37.7
Median 5Y
34.9
Industry
12.2
Forward
38.7
vs History
49
vs Industry
20
Median 3Y
26.6
Median 5Y
17.6
Industry
10.2
vs History
33
vs Industry
18
Median 3Y
21.1
Median 5Y
7
Industry
13
vs History
0
vs Industry
35
Median 3Y
1.2
Median 5Y
1
Industry
1.4

Multiples Across Competitors

YOJ Competitors Multiples
LY Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
LY Corp
XMUN:YOJ
45.5B EUR 3.9 62.7 24.1 39
US
Alphabet Inc
NASDAQ:GOOGL
2T USD 5.5 17.8 14.1 16.1
US
Meta Platforms Inc
NASDAQ:META
1.4T USD 8.4 22.2 15.7 19.2
CN
Tencent Holdings Ltd
HKEX:700
4.4T HKD 6.3 21.4 19.9 19.9
CN
Baidu Inc
NASDAQ:BIDU
31.8B USD 1.7 10 4 7.9
CN
Kuaishou Technology
HKEX:1024
220.1B HKD 1.6 13.5 12.7 12.7
JP
Z Holdings Corp
TSE:4689
3.7T JPY 2 31.3 14.9 24.2
AU
REA Group Ltd
ASX:REA
31.7B AUD 17.1 51.4 40.8 40.8
KR
Naver Corp
KRX:035420
28.8T KRW 2.7 15.1 9.4 12.6
US
Pinterest Inc
NYSE:PINS
17.6B USD 4.8 9.5 75.1 84
US
Snap Inc
NYSE:SNAP
14.4B USD 2.7 -20.7 -26.2 -20.5
P/S Multiple
Revenue Growth P/S to Growth
JP
L
LY Corp
XMUN:YOJ
Average P/S: 5.2
3.9
7%
0.6
US
Alphabet Inc
NASDAQ:GOOGL
5.5
12%
0.5
US
Meta Platforms Inc
NASDAQ:META
8.4
14%
0.6
CN
Tencent Holdings Ltd
HKEX:700
6.3
9%
0.7
CN
Baidu Inc
NASDAQ:BIDU
1.7
6%
0.3
CN
Kuaishou Technology
HKEX:1024
1.6
10%
0.2
JP
Z Holdings Corp
TSE:4689
2
7%
0.3
AU
REA Group Ltd
ASX:REA
17.1
8%
2.1
KR
Naver Corp
KRX:035420
2.7
10%
0.3
US
Pinterest Inc
NYSE:PINS
4.8
15%
0.3
US
Snap Inc
NYSE:SNAP
2.7
12%
0.2
P/E Multiple
Earnings Growth PEG
JP
L
LY Corp
XMUN:YOJ
Average P/E: 25.5
62.7
20%
3.1
US
Alphabet Inc
NASDAQ:GOOGL
17.8
12%
1.5
US
Meta Platforms Inc
NASDAQ:META
22.2
11%
2
CN
Tencent Holdings Ltd
HKEX:700
21.4
16%
1.3
CN
Baidu Inc
NASDAQ:BIDU
10
12%
0.8
CN
Kuaishou Technology
HKEX:1024
13.5
21%
0.6
JP
Z Holdings Corp
TSE:4689
31.3
20%
1.6
AU
REA Group Ltd
ASX:REA
51.4
39%
1.3
KR
Naver Corp
KRX:035420
15.1
10%
1.5
US
Pinterest Inc
NYSE:PINS
9.5
-2%
N/A
US
Snap Inc
NYSE:SNAP
Negative Multiple: -20.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
L
LY Corp
XMUN:YOJ
Average EV/EBITDA: 23.1
24.1
15%
1.6
US
Alphabet Inc
NASDAQ:GOOGL
14.1
21%
0.7
US
Meta Platforms Inc
NASDAQ:META
15.7
21%
0.7
CN
Tencent Holdings Ltd
HKEX:700
19.9
24%
0.8
CN
Baidu Inc
NASDAQ:BIDU
4
-1%
N/A
CN
Kuaishou Technology
HKEX:1024
12.7
43%
0.3
JP
Z Holdings Corp
TSE:4689
14.9
15%
1
AU
REA Group Ltd
ASX:REA
40.8
22%
1.9
KR
Naver Corp
KRX:035420
9.4
11%
0.9
US
Pinterest Inc
NYSE:PINS
75.1
114%
0.7
US
Snap Inc
NYSE:SNAP
Negative Multiple: -26.2 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
L
LY Corp
XMUN:YOJ
Average EV/EBIT: 27.6
39
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
16.1
14%
1.2
US
Meta Platforms Inc
NASDAQ:META
19.2
14%
1.4
CN
Tencent Holdings Ltd
HKEX:700
19.9
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
7.9
15%
0.5
CN
Kuaishou Technology
HKEX:1024
12.7
20%
0.6
JP
Z Holdings Corp
TSE:4689
24.2
N/A N/A
AU
REA Group Ltd
ASX:REA
40.8
16%
2.6
KR
Naver Corp
KRX:035420
12.6
15%
0.8
US
Pinterest Inc
NYSE:PINS
84
79%
1.1
US
Snap Inc
NYSE:SNAP
Negative Multiple: -20.5 N/A N/A