Company Valuation: DreamCIS, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027
Market Cap 1 70,208 151,840 90,407 -
Change - 116.27% -40.46% -
Enterprise Value (EV) 1 70.21 151.8 47.41 39.41
Change - 116.27% -68.78% -16.88%
P/E 13.3x 21.3x 9.21x 6.84x
PBR - 1.99x 0.95x 0.83x
PEG - 0.6x 0.3x 0.2x
Capitalization / Revenue - 2.28x 1x 0.77x
EV / Revenue - 2.28x 0.53x 0.34x
EV / EBITDA - 18.8x 3.79x 2.45x
EV / EBIT - 29x 4.74x 2.67x
EV / FCF - 11.2x -17.6x -98.5x
FCF Yield - 8.92% -5.7% -1.02%
Dividend per Share 3 - - - -
Rate of return - - - -
EPS 3 221 299 399 537
Distribution rate - - - -
Net sales 1 - 66.63 90 116.8
EBITDA 1 - 8.066 12.5 16.1
EBIT 1 - 5.238 10 14.75
Net income 1 5.28 7.126 9.8 13.2
Net Debt 1 - - -43 -51
Reference price 3 2,950.00 6,380.00 3,675.00 3,675.00
Nbr of stocks (in thousands) 23,799 23,799 24,600 -
Announcement Date 3/21/25 3/23/26 - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.21x0.53x3.79x - 67.13M
12.58x0.39x8.14x3.08% 111B
14.42x1.81x9.05x0.73% 92.38B
-290x19.96x-345.46x-.--% 59.15B
13.32x1.47x8.86x2.68% 27.66B
22.96x2.57x13x1.42% 25.75B
22.14x2.05x11.72x0.94% 25.02B
30.99x5.59x23.23x2.25% 20.99B
7.85x1.42x6.45x-.--% 20.82B
30.49x2.86x12.85x1.47% 16.87B
Average -12.60x 3.86x -24.84x 1.4% 39.93B
Weighted average by Cap. -29.02x 4.37x -42.54x 1.54%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. A223250 Stock
  4. Valuation DreamCIS, Inc.