Kakao Corp banner

Kakao Corp
KRX:035720

Watchlist Manager
Kakao Corp Logo
Kakao Corp
KRX:035720
Watchlist
Price: 51 600 KRW 2.38% Market Closed
Market Cap: ₩22.8T

Relative Value

The Relative Value of one Kakao Corp stock under the Base Case scenario is 43 400.54 KRW. Compared to the current market price of 51 600 KRW, Kakao Corp is Overvalued by 16%.

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
43 400.54 KRW
Overvaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

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
22.7T KRW 2.9 97.6 11.2 27.7
US
Alphabet Inc
NASDAQ:GOOGL
3.7T USD 9.2 28.1 24.2 28.1
US
Meta Platforms Inc
NASDAQ:META
1.6T USD 8.2 27.3 16 19.5
CN
Tencent Holdings Ltd
HKEX:700
5.1T HKD 6.1 20.4 19 19
CN
Baidu Inc
NASDAQ:BIDU
44B USD 2.3 54.1 24.7 24.7
JP
LY Corp
XMUN:YOJ
30.2B EUR 2.8 26.3 19.8 31.8
CN
Kuaishou Technology
HKEX:1024
263.6B HKD 1.7 13.4 10 10
NL
Nebius Group NV
NASDAQ:NBIS
24.4B USD 3 509.3 18 281.4 -9 675.6 -3 119.2
KR
Naver Corp
KRX:035420
32.7T KRW 2.8 15 12.4 12.4
JP
Z Holdings Corp
TSE:4689
2.8T JPY 1.4 13.3 13.9 22.2
AU
REA Group Ltd
ASX:REA
22.6B AUD 11.4 39.4 26.4 26.4
P/S Multiple
Revenue Growth P/S to Growth
KR
Kakao Corp
KRX:035720
Average P/S: 323.5
2.9
7%
0.4
US
Alphabet Inc
NASDAQ:GOOGL
9.2
16%
0.6
US
Meta Platforms Inc
NASDAQ:META
8.2
20%
0.4
CN
Tencent Holdings Ltd
HKEX:700
6.1
12%
0.5
CN
Baidu Inc
NASDAQ:BIDU
2.3
6%
0.4
JP
L
LY Corp
XMUN:YOJ
2.8
8%
0.3
CN
Kuaishou Technology
HKEX:1024
1.7
11%
0.2
NL
Nebius Group NV
NASDAQ:NBIS
3 509.3
195%
18
KR
Naver Corp
KRX:035420
2.8
12%
0.2
JP
Z Holdings Corp
TSE:4689
1.4
8%
0.2
AU
REA Group Ltd
ASX:REA
11.4
5%
2.3
P/E Multiple
Earnings Growth PEG
KR
Kakao Corp
KRX:035720
Average P/E: 1 692.4
97.6
145%
0.7
US
Alphabet Inc
NASDAQ:GOOGL
28.1
13%
2.2
US
Meta Platforms Inc
NASDAQ:META
27.3
20%
1.4
CN
Tencent Holdings Ltd
HKEX:700
20.4
19%
1.1
CN
Baidu Inc
NASDAQ:BIDU
54.1
67%
0.8
JP
L
LY Corp
XMUN:YOJ
26.3
10%
2.6
CN
Kuaishou Technology
HKEX:1024
13.4
22%
0.6
NL
Nebius Group NV
NASDAQ:NBIS
18 281.4
N/A N/A
KR
Naver Corp
KRX:035420
15
8%
1.9
JP
Z Holdings Corp
TSE:4689
13.3
10%
1.3
AU
REA Group Ltd
ASX:REA
39.4
8%
4.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Kakao Corp
KRX:035720
Average EV/EBITDA: 17.7
11.2
14%
0.8
US
Alphabet Inc
NASDAQ:GOOGL
24.2
29%
0.8
US
Meta Platforms Inc
NASDAQ:META
16
26%
0.6
CN
Tencent Holdings Ltd
HKEX:700
19
18%
1.1
CN
Baidu Inc
NASDAQ:BIDU
24.7
49%
0.5
JP
L
LY Corp
XMUN:YOJ
19.8
12%
1.7
CN
Kuaishou Technology
HKEX:1024
10
25%
0.4
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -9 675.6 N/A N/A
KR
Naver Corp
KRX:035420
12.4
14%
0.9
JP
Z Holdings Corp
TSE:4689
13.9
12%
1.2
AU
REA Group Ltd
ASX:REA
26.4
20%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Kakao Corp
KRX:035720
Average EV/EBIT: 22.2
27.7
34%
0.8
US
Alphabet Inc
NASDAQ:GOOGL
28.1
19%
1.5
US
Meta Platforms Inc
NASDAQ:META
19.5
14%
1.4
CN
Tencent Holdings Ltd
HKEX:700
19
17%
1.1
CN
Baidu Inc
NASDAQ:BIDU
24.7
36%
0.7
JP
L
LY Corp
XMUN:YOJ
31.8
N/A N/A
CN
Kuaishou Technology
HKEX:1024
10
30%
0.3
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -3 119.2 N/A N/A
KR
Naver Corp
KRX:035420
12.4
13%
1
JP
Z Holdings Corp
TSE:4689
22.2
N/A N/A
AU
REA Group Ltd
ASX:REA
26.4
15%
1.8
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett