Switch theme
Sign up to access all valuation multiples
Dear U Co Ltd is a software development company. Its softwares include Lysn, Bubble and Everysing.
2017
n/a
LTM Revenue $59.5M
LTM EBITDA $25.0M
$839M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Dear U has a last 12-month revenue (LTM) of $59.5M and a last 12-month EBITDA of $25.0M.
In the most recent fiscal year, Dear U achieved revenue of $54.4M and an EBITDA of $24.6M.
Dear U expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Dear U valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $59.5M | XXX | $54.4M | XXX | XXX | XXX |
| Gross Profit | $59.5M | XXX | $54.4M | XXX | XXX | XXX |
| Gross Margin | 100% | XXX | 100% | XXX | XXX | XXX |
| EBITDA | $25.0M | XXX | $24.6M | XXX | XXX | XXX |
| EBITDA Margin | 42% | XXX | 45% | XXX | XXX | XXX |
| EBIT | $23.1M | XXX | $18.5M | XXX | XXX | XXX |
| EBIT Margin | 39% | XXX | 34% | XXX | XXX | XXX |
| Net Profit | $21.8M | XXX | $17.7M | XXX | XXX | XXX |
| Net Margin | 37% | XXX | 33% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Dear U's stock price is KRW 54600 (or $40).
Dear U has current market cap of KRW 1.30T (or $942M), and EV of KRW 1.15T (or $839M).
See Dear U trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $839M | $942M | XXX | XXX | XXX | XXX | $0.92 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, Dear U has market cap of $942M and EV of $839M.
Dear U's trades at 15.4x EV/Revenue multiple, and 34.1x EV/EBITDA.
Equity research analysts estimate Dear U's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Dear U has a P/E ratio of 43.2x.
See valuation multiples for Dear U and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $942M | XXX | $942M | XXX | XXX | XXX |
| EV (current) | $839M | XXX | $839M | XXX | XXX | XXX |
| EV/Revenue | 14.1x | XXX | 15.4x | XXX | XXX | XXX |
| EV/EBITDA | 33.6x | XXX | 34.1x | XXX | XXX | XXX |
| EV/EBIT | 36.4x | XXX | 45.4x | XXX | XXX | XXX |
| EV/Gross Profit | 14.1x | XXX | n/a | XXX | XXX | XXX |
| P/E | 43.2x | XXX | 53.1x | XXX | XXX | XXX |
| EV/FCF | 38.1x | XXX | 57.3x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialDear U's last 12 month revenue growth is 24%
Dear U's revenue per employee in the last FY averaged n/a, while opex per employee averaged n/a for the same period.
Dear U's rule of 40 is 70% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Dear U's rule of X is 102% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Dear U and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 24% | XXX | 24% | XXX | XXX | XXX |
| EBITDA Margin | 42% | XXX | 45% | XXX | XXX | XXX |
| EBITDA Growth | 50% | XXX | 11% | XXX | XXX | XXX |
| Rule of 40 | 70% | XXX | 69% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 102% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | n/a | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | 45% | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 66% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Matrimony.com | XXX | XXX | XXX | XXX | XXX | XXX |
| Traders Club | XXX | XXX | XXX | XXX | XXX | XXX |
| Tencent | XXX | XXX | XXX | XXX | XXX | XXX |
| Kuaishou | XXX | XXX | XXX | XXX | XXX | XXX |
| Zhihu | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Dear U acquired XXX companies to date.
Last acquisition by Dear U was XXXXXXXX, XXXXX XXXXX XXXXXX . Dear U acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| When was Dear U founded? | Dear U was founded in 2017. |
| Where is Dear U headquartered? | Dear U is headquartered in South Korea. |
| Who is the CEO of Dear U? | Dear U's CEO is Mr. Jong-Oh Ahn. |
| Is Dear U publicy listed? | Yes, Dear U is a public company listed on KRX. |
| What is the stock symbol of Dear U? | Dear U trades under 376300 ticker. |
| When did Dear U go public? | Dear U went public in 2021. |
| Who are competitors of Dear U? | Similar companies to Dear U include e.g. Matrimony.com, Traders Club, Tencent, Kuaishou. |
| What is the current market cap of Dear U? | Dear U's current market cap is $942M |
| What is the current revenue of Dear U? | Dear U's last 12 months revenue is $59.5M. |
| What is the current revenue growth of Dear U? | Dear U revenue growth (NTM/LTM) is 24%. |
| What is the current EV/Revenue multiple of Dear U? | Current revenue multiple of Dear U is 14.1x. |
| Is Dear U profitable? | Yes, Dear U is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Dear U? | Dear U's last 12 months EBITDA is $25.0M. |
| What is Dear U's EBITDA margin? | Dear U's last 12 months EBITDA margin is 42%. |
| What is the current EV/EBITDA multiple of Dear U? | Current EBITDA multiple of Dear U is 33.6x. |
| What is the current FCF of Dear U? | Dear U's last 12 months FCF is $22.0M. |
| What is Dear U's FCF margin? | Dear U's last 12 months FCF margin is 37%. |
| What is the current EV/FCF multiple of Dear U? | Current FCF multiple of Dear U is 38.1x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
