Definitive Analysis
Financial Statements
Company Industry Sector
Periods / Units
Fundamentals
Margins Returns Growth Rates Metrics/Ratios
Valuations
Projections DCF DDM EPV Multiples Valuations
Miscellaneous
Indicators Charts WACC Beta Predictability
Analysis Mode
Full Access
See Pricing Start Trial
Multiples Valuation: Youngbo Chemical Co., Ltd.

Youngbo Chemical Co., Ltd. (014440.KS)

Industry: Chemicals Model: Peers Multiples Valuation

Valuation Snapshot

Winsorized Fair Value
Range (Low - High) $13,338.81 — $30,394.89
Selected (Average) $18,944.76
Upside to Live 314.55%
Full Range Fair Value
Range (Low - High) $16,118.62 — $45,599.29
Selected (Average) $27,032.16
Upside to Live 491.51%
Live Price $4,570.00

Industry Peers Data

TickerRankNameRev TTM (M) Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
603155.SS 314 Xinyaqiang Silicon 87 54.30 60.79 35.08 38.49 145.30 58.90
9517.SR 315 MOBI Industry Co. 87 15.96 15.96 10.36 10.36 39.88 12.25
MOLI.JK 316 PT Madusari Murni 86 22.32 26.37 8.49 9.11 7.69 12.16
002476.SZ 317 Shandong Polymer B 86 49.81 53.78 38.96 44.34 43.49 44.47
VALIANTORG.BO 318 Valiant Organics L 84 225.52 415.02 16.08 19.21 18.61 64.23
300405.SZ 319 Liaoning Kelong Fi 80 - - - - - -
4102.T 320 Maruo Calcium Co., 80 17.58 17.58 4.53 4.53 54.52 -
014440.KS 321 Youngbo Chemical C 80 4.82 2.56 2.48 2.09 3.80 2.57
SRSN.JK 322 PT Indo Acidatama 78 8.49 8.13 7.07 6.79 5.11 7.13
002360.KS 323 SH Energy & Chemic 78 - - - - - -
2210.SR 324 Nama Chemicals Com 77 7.42 7.42 6.35 5.02 - -
600527.SS 325 Jiangsu Jiangnan H 76 135.70 208.56 78.67 116.83 - 295.61
SRHHYPOLTD.BO 326 Sree Rayalaseema H 73 10.93 9.79 4.47 4.43 5.77 6.58
ARIES.BO 327 Aries Agro Limited 72 12.73 10.14 6.46 5.88 3.74 6.76
600722.SS 328 HeBei Jinniu Chemi 70 86.94 69.68 35.33 33.40 46.11 23.76
AMNPLST.BO 329 Amines & Plasticiz 70 32.60 30.99 19.02 18.26 31.60 20.24

Implied Valuation Analysis

Line Item Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
Winsorized Median Multiple17.5817.588.499.1118.6112.25
Full Range Median Multiple22.3226.3710.3610.3631.6020.24
Industry Multiple52.3371.8620.8424.3636.5350.19
Market Implied Multiple4.992.642.582.173.952.67
Company (014440.KS) Multiple4.822.562.482.093.802.57
(*) Net Income / EBITDA / Revenue122320231319
Winsorized Enterprise ValueN/AN/A166211237231
Full Range Median Enterprise ValueN/AN/A203240403381
(-) Net Debt-10-10-10-10-10-10
Winsorized Equity Value212400176221247241
Full Range Median Equity Value270601212250413391
(/) Shares Outstanding000000
Winsorized Fair Value$16,112.83$30,394.89$13,338.81$16,792.91$18,764.16$18,264.94
Full Range Median Fair Value$20,462.05$45,599.29$16,118.62$19,000.23$31,333.96$29,678.79
Current Price$4,570.00$4,570.00$4,570.00$4,570.00$4,570.00$4,570.00
Upside / Downside252.58%565.10%191.88%267.46%310.59%299.67%
Safety Margin30.0%30.0%30.0%30.0%30.0%30.0%
Buy Price$11,278.98$21,276.42$9,337.17$11,755.04$13,134.91$12,785.46
Buy / Don't BuyBUYBUYBUYBUYBUYBUY