Company Valuation: Wantedlab, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 351,319 118,449 94,281 50,277 31,349
Change - -66.28% -20.4% -46.67% -37.65%
Enterprise Value (EV) 1 321,359 86,148 71,570 31,494 25,221
Change - -73.19% -16.92% -56% -19.92%
P/E 97x 13.2x 71.1x -40.4x 24.6x
PBR 10.6x 2.76x 2.68x 1.38x 0.82x
PEG -1x 0x -0.8x 0x -0x
Capitalization / Revenue 11.1x 2.36x 2.38x 1.37x 0.82x
EV / Revenue 10.1x 1.71x 1.8x 0.86x 0.66x
EV / EBITDA 42.4x 8.17x 22.2x 33.6x 8.12x
EV / EBIT 52.9x 9.63x 45.5x -38.5x 28.8x
EV / FCF -38.7x 12.2x 96x 14.4x 13.5x
FCF Yield -2.59% 8.16% 1.04% 6.94% 7.39%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 385 952 152 -139.4 142
Distribution rate - - - - -
Net sales 1 31,699 50,291 39,668 36,743 38,174
EBITDA 1 7,574 10,539 3,220 938 3,107
EBIT 1 6,070 8,948 1,573 -818 875.3
Net income 1 3,093 9,438 1,404 -1,234 1,282
Net Debt 1 -29,960 -32,300 -22,710 -18,782 -6,127
Reference price 2 37,350.00 12,550.00 10,800.00 5,630.00 3,500.00
Nbr of stocks (in thousands) 9,406 9,438 8,730 8,930 8,957
Announcement Date 3/21/22 3/22/23 3/21/24 3/21/25 3/23/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 19.44M
31.48x5.51x21.3x0.15% 154B
9.78x2.96x6.47x1.71% 6.62B
21.79x4.12x9.32x4.65% 2.96B
19.84x2.61x9.93x-.--% 2.19B
25.96x1.54x8.72x5.23% 615M
32.33x1.68x12.34x0.77% 456M
9.99x0.85x5.02x4.58% 417M
7.94x0.62x4.62x-.--% 304M
Average 19.89x 2.49x 9.72x 2.14% 18.61B
Weighted average by Cap. 30.18x 5.30x 20.21x 0.32%

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. A376980 Stock
  4. Valuation Wantedlab, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!