Valuation Kakao Corp.

Equities

End-of-day quote Korea S.E. Other stock markets 16/01/2026			5-day change	1st Jan Change
57,300.00 ^KRW	-2.05%		-0.87%	-4.66%

12-30	Kakao Healthcare Co., Ltd. announced that it has received KRW 9.99999627 billion in funding from Kakao Corp.	CI
12-22	Chabiotech Co.,Ltd. announced that it has received KRW 29.999999808 billion in funding from Kakao Corp.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	33,476,209	48,776,953	23,185,190	23,785,714	16,766,365	25,215,123	25,215,123	-
Change	-	45.71%	-52.47%	2.59%	-29.51%	50.39%	0%	-
Enterprise Value (EV) ¹	30,584	44,168	19,910	19,852	13,058	20,536	19,786	18,911
Change	-	44.42%	-54.92%	-0.29%	-34.22%	57.27%	-3.65%	-4.42%
P/E ratio	217x	34.7x	18.5x	-23.5x	415x	45.6x	38.8x	34x
PBR	4.54x	4.95x	2.34x	2.42x	1.67x	2.36x	2.22x	2.08x
PEG	-	0x	-1.6x	0x	-4x	0x	2.2x	2.4x
Capitalization / Revenue	8.05x	7.95x	3.26x	2.93x	2.13x	3.11x	2.85x	2.65x
EV / Revenue	7.36x	7.2x	2.8x	2.45x	1.66x	2.53x	2.24x	1.99x
EV / EBITDA	42.3x	45.6x	17.1x	16.4x	10.1x	13.7x	11.3x	9.85x
EV / EBIT	67.1x	74x	34.3x	39.6x	26.6x	29.8x	22.8x	18.8x
EV / FCF	38.8x	41x	88.3x	25.9x	15x	17.4x	15.7x	13.9x
FCF Yield	2.58%	2.44%	1.13%	3.86%	6.67%	5.73%	6.37%	7.21%
Dividend per Share ³	30	53.23	60.27	60.27	68	69.78	76.33	81.31
Rate of return	0.04%	0.05%	0.11%	0.11%	0.18%	0.12%	0.13%	0.14%
EPS ³	359.8	3,240	2,874	-2,315	92	1,257	1,478	1,683
Distribution rate	8.34%	1.64%	2.1%	-2.6%	73.9%	5.55%	5.17%	4.83%
Net sales ¹	4,157	6,136	7,107	8,106	7,874	8,104	8,841	9,515
EBITDA ¹	722.3	968	1,162	1,211	1,296	1,502	1,745	1,919
EBIT ¹	456	596.9	580.5	501.9	491.5	688.4	867.5	1,005
Net income ¹	149.6	1,398	1,280	-676	149	553.9	650.5	747.2
Net Debt ¹	-2,892	-4,609	-3,275	-3,934	-3,708	-4,679	-5,429	-6,304
Reference price ³	77,900.00	112,500.00	53,100.00	54,300.00	38,200.00	57,300.00	57,300.00	57,300.00
Nbr of stocks (in thousands)	429,733	433,573	436,633	438,043	438,910	440,054	440,054	-
Announcement Date	08/02/21	10/02/22	09/02/23	14/02/24	12/02/25	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KAKAO CORP.	46.56x	2.6x	14.02x	0.12%	17.54B
TENCENT HOLDINGS LIMITED	23.11x	6.48x	14.82x	0.87%	719B
NETFLIX, INC.	34.8x	9.05x	29.23x	-.--%	402B
UBER TECHNOLOGIES, INC.	15.66x	3.4x	20.31x	-.--%	175B
PROSUS N.V.	14.14x	17.06x	170.39x	0.28%	138B
SPOTIFY TECHNOLOGY S.A.	59.77x	4.89x	37.63x	-.--%	105B
DOORDASH, INC.	93.42x	6.45x	32.03x	-.--%	90.56B
AIRBNB, INC.	32.15x	5.73x	16.31x	-.--%	80.4B
NASPERS LIMITED	11.27x	5.39x	59.46x	0.36%	52.08B
KUAISHOU TECHNOLOGY	17.06x	1.96x	9.43x	0.3%	44.37B
Average	34.79x	6.30x	40.36x	0.19%	182.42B
Weighted average by Cap.	30.03x	7.25x	33.67x	0.38%