Company Valuation: FreeT, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 211,011 344,264 143,325 140,686 179,475 79,114
Change - 63.15% -58.37% -1.84% 27.57% -55.92%
Enterprise Value (EV) 1 215,613 347,051 150,061 148,052 189,251 100,438
Change - 60.96% -56.76% -1.34% 27.83% -46.93%
P/E 22.2x 63.2x -19.5x -4.6x 59.4x -1.86x
PBR 4.92x 5.23x 2.28x 3.67x 3.79x 5.22x
PEG - -1.3x 0x -0x -1x 0x
Capitalization / Revenue 3.65x 4.8x 1.87x 1.41x 1.79x 0.75x
EV / Revenue 3.73x 4.84x 1.96x 1.48x 1.88x 0.95x
EV / EBITDA 243x -77.8x -41.4x -167x -64x -17.3x
EV / EBIT -249x -62x -30.2x -60x -38.8x -12.7x
EV / FCF -44x -210x -36.8x -102x -94.2x -9.4x
FCF Yield -2.28% -0.48% -2.72% -0.98% -1.06% -10.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 794.5 417.5 -552.8 -2,227 212.8 -2,848
Distribution rate - - - - - -
Net sales 1 57,818 71,666 76,678 99,811 100,534 105,558
EBITDA 1 887 -4,463 -3,626 -888.3 -2,959 -5,794
EBIT 1 -866.4 -5,595 -4,974 -2,466 -4,880 -7,881
Net income 1 9,306 5,304 -7,231 -30,177 2,979 -41,557
Net Debt 1 4,602 2,787 6,736 7,367 9,776 21,324
Reference price 2 17,618.50 26,386.00 10,771.50 10,245.45 12,650.25 5,285.55
Nbr of stocks (in thousands) 11,977 13,047 13,306 13,732 14,187 14,968
Announcement Date 3/22/21 3/21/22 3/22/23 3/21/24 3/21/25 4/7/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.68M
614.31x37.52x74.89x - 1,852B
14.33x2.64x6.7x2.62% 170B
33.35x5.39x22.37x0.25% 159B
10.7x2.25x6.05x5.18% 144B
30.95x5.6x9.82x1.68% 131B
8.11x1.38x5x5.56% 84.76B
18.53x2.14x8.11x3.76% 71.37B
14.19x2.33x7.62x2.96% 68.5B
13.08x1.41x4.77x3.47% 36.1B
Average 84.17x 6.74x 16.15x 3.18% 271.7B
Weighted average by Cap. 424.93x 26.62x 54.20x 2.91%

Y-o-Y evolution of P/E

Valuation ratios - P/E - FreeT, Inc.

Historical PBR trend

Valuation ratios - PBR - FreeT, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - FreeT, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - FreeT, Inc.