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.($)
- - - - 20.08M
34.31x6.09x23.29x0.14% 170B
25.16x4.94x16.48x2.32% 117B
21.6x6.28x13.35x4.09% 40.05B
19.85x0.36x9.26x4.08% 7.99B
10.8x3.46x7.56x1.55% 7.33B
20.6x3.85x12.15x1.69% 4.98B
12.72x0.27x7.4x4.29% 4.76B
13.95x0.34x5.77x4.34% 4.23B
13.81x1.21x7.02x2.9% 4.17B
Average 19.20x 2.98x 11.36x 2.82% 36B
Weighted average by Cap. 28.18x 5.32x 18.59x 1.56%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Wantedlab, Inc.

Historical PBR trend

Valuation ratios - PBR - Wantedlab, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Wantedlab, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Wantedlab, Inc.

  1. Stock Market
  2. Stocks
  3. A376980 Stock
  4. Valuation Wantedlab, Inc.