US · KWM
K Wave Media Ltd.
- Sector
- Financial Services · Shell Companies
- Headquarters
- Grand Cayman KY1-1104
Price · as of 2023-12-31
$0.41
Market cap 41.05M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2009 | |||||
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 |
AI valuation
Our deep-learning model estimates K Wave Media Ltd.'s (KWM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $0.41
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
—
— upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| KWM | K Wave Media Ltd. | $0.41 | 41.05M | — | — | — | — | — | — | — | — | — | — | 0.74% | -4289.69% | -4279.24% | — | — | — | 0.03 | — | 1.95 | 1.35 | 0.27 | — | — | — | — | -3.00 | — | — | 0.00% | — | — | — | — | — |
| MAYA | Maywood Acquisition Corp. | $10.32 | 112.69M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | — | — | — | 6.43 | — | 1.15 | 0.00 | — | — | — | — | — | -2.04 | — | — | 0.00% | — | — | — | — | — |
| PCSC | Perceptive Capital Soluti… | $12.70 | 140.56M | — | — | — | — | 45.01 | 1.00 | — | 44.42 | — | 1.00 | 0.00% | — | — | — | — | — | 0.00 | — | 5.90 | 5.36 | -0.59 | — | — | — | -0.83% | -3.38 | — | 0.00% | 0.00% | 0.00% | -171.77 | -118.97 | — | 14.06 |
| PGAC | Pantages Capital Acquisit… | $10.43 | 115M | — | — | — | — | -117.99 | 0.12 | -187.26 | -26.91 | — | 0.12 | 100.00% | 658.91% | 158.71% | — | — | — | 0.00 | — | 4.24 | 3.45 | 1.50 | — | — | — | -1.39% | -0.91 | — | 0.00% | 0.00% | 0.00% | -26.91 | -68.02 | -177.34 | 5.93 |
About K Wave Media Ltd.
K Wave Media Ltd. engages in the entertainment content and IP creation, merchandising, and entertainment investment business. The company is based in Grand Cayman, Cayman Islands.
- CEO
- Ted Kim
- Employees
- 21
- Beta
- 0.53
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $0.41) − 1 = — (DCF, example).