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 22/3/21 21/3/22 22/3/23 21/3/24 21/3/25 7/4/26
1KRW in Million2KRW
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 17.46M
28.57x5.18x9.08x1.79% 119B
19.97x2.22x8.45x3.61% 75.07B
13.69x1.77x3.76x3.13% 21.66B
-220.89x8.55x10.62x3.25% 18.89B
29.84x2.94x6.65x4.26% 18.06B
-8.56x6.99x15.67x-.--% 16.42B
13.2x2.59x6.73x4.94% 13.01B
25.42x3.48x10.36x4.03% 11.97B
11.16x4.73x10.24x6.7% 11.73B
Average -9.73x 4.27x 9.06x 3.52% 30.6B
Weighted average by Cap. 6.64x 4.19x 8.85x 2.88%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA