S1 Corp Relative Valuation - S1 Corp

Watchlist Manager

Watchlist

Price: 83 100 KRW -0.6% Market Closed

Market Cap: ₩2.8T

Relative Value

The Relative Value of one S1 Corp stock under the Base Case scenario is hidden KRW. Compared to the current market price of 83 100 KRW, S1 Corp is hidden .

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.

What is Relative Valuation?

How is Relative Value calculated?

S1 Corp Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
KR	S1 Corp KRX:012750	2.8T KRW	1	15.5	4.9	8.6
JP	Secom Co Ltd TSE:9735	2.8T JPY	2.3	26.2	9.6	14.6
UK	Verisure PLC STO:VSURE	8.6B EUR	2.3	-33.3	8.9	45
SE	Securitas AB STO:SECU B	90B SEK	0.6	17.5	7.8	11
US	Brinks Co NYSE:BCO	4.5B USD	0.9	26.2	8.8	13.8
JP	Sohgo Security Services Co Ltd TSE:2331	596.8B JPY	1	17.9	6.4	9.6
SE	Loomis AB STO:LOOMIS	28.2B SEK	0.9	17.6	4.6	8.7
US	Geo Group Inc NYSE:GEO	2B USD	0.8	7.8	8.3	12.1
US	CoreCivic Inc NYSE:CXW	1.8B USD	0.8	15.6	8.4	13.3
AU	Threat Protect Australia Ltd ASX:TPS	2.3B AUD	91.4	-148.7	-862.7	-862.7
ES	Prosegur Compania de Seguridad SA MAD:PSG	1.4B EUR	0.3	11.6	3.2	5.5

			Revenue Growth	P/S to Growth
KR	S1 Corp KRX:012750	Average P/S: 9.3 1	5%	0.2
JP	Secom Co Ltd TSE:9735	2.3	4%	0.6
UK	Verisure PLC STO:VSURE	2.3	10%	0.2
SE	Securitas AB STO:SECU B	0.6	1%	0.6
US	Brinks Co NYSE:BCO	0.9	6%	0.1
JP	Sohgo Security Services Co Ltd TSE:2331	1	5%	0.2
SE	Loomis AB STO:LOOMIS	0.9	2%	0.5
US	Geo Group Inc NYSE:GEO	0.8	N/A	N/A
US	CoreCivic Inc NYSE:CXW	0.8	N/A	N/A
AU	Threat Protect Australia Ltd ASX:TPS	91.4	N/A	N/A
ES	Prosegur Compania de Seguridad SA MAD:PSG	0.3	5%	0.1

			Earnings Growth	PEG
KR	S1 Corp KRX:012750	Average P/E: 17.3 15.5	8%	1.9
JP	Secom Co Ltd TSE:9735	26.2	9%	2.9
UK	Verisure PLC STO:VSURE	Negative Multiple: -33.3	N/A	N/A
SE	Securitas AB STO:SECU B	17.5	17%	1
US	Brinks Co NYSE:BCO	26.2	40%	0.7
JP	Sohgo Security Services Co Ltd TSE:2331	17.9	15%	1.2
SE	Loomis AB STO:LOOMIS	17.6	23%	0.8
US	Geo Group Inc NYSE:GEO	7.8	N/A	N/A
US	CoreCivic Inc NYSE:CXW	15.6	N/A	N/A
AU	Threat Protect Australia Ltd ASX:TPS	Negative Multiple: -148.7	N/A	N/A
ES	Prosegur Compania de Seguridad SA MAD:PSG	11.6	10%	1.2

			EBITDA Growth	EV/EBITDA to Growth
KR	S1 Corp KRX:012750	Average EV/EBITDA: 7.1 4.9	1%	4.9
JP	Secom Co Ltd TSE:9735	9.6	5%	1.9
UK	Verisure PLC STO:VSURE	8.9	16%	0.6
SE	Securitas AB STO:SECU B	7.8	3%	2.6
US	Brinks Co NYSE:BCO	8.8	16%	0.6
JP	Sohgo Security Services Co Ltd TSE:2331	6.4	8%	0.8
SE	Loomis AB STO:LOOMIS	4.6	4%	1.2
US	Geo Group Inc NYSE:GEO	8.3	N/A	N/A
US	CoreCivic Inc NYSE:CXW	8.4	N/A	N/A
AU	Threat Protect Australia Ltd ASX:TPS	Negative Multiple: -862.7	N/A	N/A
ES	Prosegur Compania de Seguridad SA MAD:PSG	3.2	5%	0.6

			EBIT Growth	EV/EBIT to Growth
KR	S1 Corp KRX:012750	Average EV/EBIT: 14.2 8.6	8%	1.1
JP	Secom Co Ltd TSE:9735	14.6	N/A	N/A
UK	Verisure PLC STO:VSURE	45	60%	0.8
SE	Securitas AB STO:SECU B	11	5%	2.2
US	Brinks Co NYSE:BCO	13.8	24%	0.6
JP	Sohgo Security Services Co Ltd TSE:2331	9.6	N/A	N/A
SE	Loomis AB STO:LOOMIS	8.7	6%	1.4
US	Geo Group Inc NYSE:GEO	12.1	N/A	N/A
US	CoreCivic Inc NYSE:CXW	13.3	N/A	N/A
AU	Threat Protect Australia Ltd ASX:TPS	Negative Multiple: -862.7	N/A	N/A
ES	Prosegur Compania de Seguridad SA MAD:PSG	5.5	8%	0.7

S1 Corp
KRX:012750

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
S1 Corp Competitors

See Also

Company

Help

Tools

Stocks

S1 Corp KRX:012750

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples S1 Corp Competitors

See Also

Company

Help

Tools

Stocks

S1 Corp
KRX:012750

Competitors Multiples
S1 Corp Competitors