Valuation GC Cell Corporation

Stocks

End-of-day quote Korea S.E. 05/11/2026			5-day change	1st Jan Change
10,290.00 ^KRW	+2.80%		+5.54%	-58.59%

06/10	GC Cell And QuantHealth Collaborate To Optimize Clinical Development Of GCC2005	CI
14/08	GC Cell Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	9,72,028	16,06,895	7,08,035	6,83,530	3,56,143	3,73,424
Change	-	65.31%	-55.94%	-3.46%	-47.9%	4.85%
Enterprise Value (EV) ¹	9,67,039	16,56,756	7,35,710	7,62,403	4,35,734	4,52,184
Change	-	71.32%	-55.59%	3.63%	-42.85%	3.78%
P/E	234x	36.5x	29.1x	-3,792x	-4.82x	-1.37x
PBR	20.6x	2.99x	1.31x	1.28x	0.78x	2x
PEG	-	0x	-0.7x	38x	-0x	-0x
Capitalization / Revenue	11.4x	9.55x	3x	3.64x	2.04x	2.26x
EV / Revenue	11.3x	9.84x	3.12x	4.07x	2.5x	2.73x
EV / EBITDA	91.7x	37.8x	12.7x	38.7x	-110x	269x
EV / EBIT	152x	45.5x	16.6x	187x	-21.8x	-32.8x
EV / FCF	487x	-150x	15x	-31.3x	59.6x	-216x
FCF Yield	0.21%	-0.67%	6.67%	-3.19%	1.68%	-0.46%
Dividend per Share ²	100	-	350	100	-	-
Rate of return	0.11%	-	0.74%	0.22%	-	-
EPS ²	394.2	2,784	1,622	-12	-4,918	-18,158
Distribution rate	25.4%	-	21.6%	-833%	-	-
Net sales ¹	85,562	1,68,310	2,36,120	1,87,544	1,74,451	1,65,523
EBITDA ¹	10,545	43,802	57,897	19,719	-3,967	1,680
EBIT ¹	6,364	36,407	44,274	4,079	-19,993	-13,795
Net income ¹	4,160	31,422	24,991	-174	-73,900	-2,72,859
Net Debt ¹	-4,989	49,861	27,675	78,872	79,591	78,759
Reference price ²	92,100.00	1,01,700.00	47,150.00	45,500.00	23,700.00	24,850.00
Nbr of stocks (in thousands)	10,554	15,800	15,017	15,023	15,027	15,027
Announcement Date	16/03/21	18/03/22	20/03/23	19/03/24	17/03/25	16/03/26

¹KRW in Million²KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GC CELL CORPORATION	-	-	-	-	11Cr
HCA HEALTHCARE, INC.	16.77x	1.98x	9.86x	0.62%	11TCr
CVS HEALTH CORPORATION	11.85x	0.37x	7.81x	3.27%	10TCr
NATERA, INC.	-253.43x	17.64x	-298.29x	-.--%	5.24TCr
FRESENIUS SE & CO. KGAA	15.72x	1.67x	10.09x	2.25%	3.28TCr
LABCORP HOLDINGS INC.	26.92x	2.34x	13.28x	0.8%	2.95TCr
QUEST DIAGNOSTICS INCORPORATED	24.68x	2.73x	13.87x	1.3%	2.8TCr
TENET HEALTHCARE CORPORATION	7.88x	1.49x	6.58x	-.--%	2.28TCr
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	29.77x	5.31x	21.77x	2.35%	2.01TCr
IHH HEALTHCARE	29.88x	2.82x	12.7x	1.48%	1.69TCr
Average	-10.00x	4.04x	-22.48x	1.34%	4.13TCr
Weighted average by Cap.	-16.95x	3.79x	-28.77x	1.48%