Company Valuation: Sphere Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 42,241 23,166 80,611 629,341
Change - -45.16% 247.97% 680.71%
Enterprise Value (EV) 1 34,332 21,755 65,142 635,333
Change - -36.63% 199.44% 875.3%
P/E -12.6x -2.11x -4.07x -60.7x
PBR 4.41x 3.95x 2.79x 9.9x
PEG - -0x 0.43x 0.8x
Capitalization / Revenue 15x 6.97x 31.5x 6.58x
EV / Revenue 12.2x 6.54x 25.5x 6.64x
EV / EBITDA -7.69x -2.64x -11.9x 69x
EV / EBIT -6.12x -2.27x -9.92x 73.4x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -329 -1,073 -971.7 -241.8
Distribution rate - - - -
Net sales 1 2,819 3,325 2,558 95,639
EBITDA 1 -4,466 -8,229 -5,463 9,207
EBIT 1 -5,609 -9,592 -6,568 8,660
Net income 1 -3,349 -11,264 -17,001 170.3
Net Debt 1 -7,910 -1,412 -15,469 5,992
Reference price 2 4,130.00 2,265.00 3,955.00 14,690.00
Nbr of stocks (in thousands) 10,228 10,228 20,382 42,841
Announcement Date 3/21/24 3/21/24 3/17/25 3/18/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 931M
26.51x9.79x15.99x0.74% 3,881B
128.05x56.71x92.35x-.--% 478B
20.43x5.84x10.17x1.47% 411B
252.84x22.57x66.07x-.--% 326B
2630.1x44.08x144.15x-.--% 270B
26.13x5.24x16.53x1.45% 239B
90.46x8.79x23.52x-.--% 144B
61.15x16.51x43.47x-.--% 139B
72.51x15.3x32.24x-.--% 96.07B
Average 367.58x 20.54x 49.39x 0.41% 598.44B
Weighted average by Cap. 167.03x 15.54x 31.30x 0.64%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Sphere Corp.

Historical PBR trend

Valuation ratios - PBR - Sphere Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Sphere Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Sphere Corp.

  1. Stock Market
  2. Stocks
  3. A347700 Stock
  4. Valuation Sphere Corp.