JW Holdings Corporation (096760.KS)

Industry: Drug Manufacturers - Specialty & Generic Model: Peers Multiples Valuation

Valuation Snapshot

Ticker	Rank	Name	Rev TTM (M)	Trailing P/E	Forward P/E	Trailing EV/EBITDA	Forward EV/EBITDA	Trailing EV/EBIT	Forward EV/EBIT
LAURUSLABS.BO	116	Laurus Labs Limite	704	66.44	64.67	32.13	29.60	42.08	20.12
4534.T	117	Mochida Pharmaceut	701	16.76	16.05	5.10	5.10	6.33	6.59
003850.KS	118	Boryung Corporatio	691	17.67	17.23	8.45	7.92	7.70	9.99
SNDL	119	SNDL Inc.	690	-	-	-	-	-	-
ITCI	120	Intra-Cellular The	681	-	-	-	-	-	-
002773.SZ	121	Chengdu Kanghong P	662	27.28	24.60	20.41	18.11	22.34	18.98
001630.KS	122	Chong Kun Dang Hol	644	6.41	7.07	3.44	3.12	9.92	15.04
096760.KS	123	JW Holdings Corpor	634	5.20	5.20	1.80	1.16	2.85	3.34
600750.SS	124	Jiang Zhong Pharma	624	16.43	14.70	11.39	10.28	15.80	9.64
086450.KQ	125	DongKook Pharmaceu	606	13.83	13.95	7.22	6.95	8.71	9.48
HAEK.DE	126	Haemato AG	605	12.02	12.09	5.93	5.64	5.18	5.47
2HQ.DE	127	Tilray Brands, Inc	603	-	-	-	-	234.37	-
4547.T	128	Kissei Pharmaceuti	589	12.30	9.96	7.58	6.72	-	-
000153.SZ	129	Anhui Fengyuan Pha	588	26.38	24.36	24.05	25.66	72.99	32.39
3737.HK	130	Zhongzhi Pharmaceu	575	5.35	5.63	3.02	3.04	34.73	4.78
084110.KQ	131	Huons Global Co.,	559	22.93	24.49	1.93	1.55	7.83	6.36

Line Item	Trailing P/E	Forward P/E	Trailing EV/EBITDA	Forward EV/EBITDA	Trailing EV/EBIT	Forward EV/EBIT
Winsorized Median Multiple	15.13	14.32	6.58	6.18	9.32	9.48
Full Range Median Multiple	16.59	15.38	7.40	6.83	12.86	9.64
Industry Multiple	20.32	19.57	10.89	10.31	39.00	12.62
Market Implied Multiple	5.79	5.79	1.89	1.22	2.98	3.50
Company (096760.KS) Multiple	5.20	5.20	1.80	1.16	2.85	3.34
(*) Net Income / EBITDA / Revenue	29	29	202	313	128	109
Winsorized Enterprise Value	N/A	N/A	1,327	1,936	1,190	1,032
Full Range Median Enterprise Value	N/A	N/A	1,493	2,141	1,643	1,049
(-) Net Debt	212	212	212	212	212	212
Winsorized Equity Value	443	419	1,115	1,724	979	820
Full Range Median Equity Value	485	450	1,281	1,929	1,431	838
(/) Shares Outstanding	0	0	0	0	0	0
Winsorized Fair Value	$9,375.05	$8,876.41	$23,622.70	$36,525.97	$20,727.74	$17,371.61
Full Range Median Fair Value	$10,282.78	$9,528.21	$27,139.71	$40,865.26	$30,311.17	$17,740.38
Current Price	$3,585.00	$3,585.00	$3,585.00	$3,585.00	$3,585.00	$3,585.00
Upside / Downside	161.51%	147.60%	558.93%	918.86%	478.18%	384.56%
Safety Margin	30.0%	30.0%	30.0%	30.0%	30.0%	30.0%
Buy Price	$6,562.54	$6,213.49	$16,535.89	$25,568.18	$14,509.42	$12,160.13
Buy / Don't Buy	BUY	BUY	BUY	BUY	BUY	BUY