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 $54.4M
LTM EBITDA $22.1M
$492M
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 of $54.4M and a last 12-month EBITDA of $22.1M.
In the most recent fiscal year, Dear U achieved revenue of $51.0M and an EBITDA of $23.1M.
Dear U expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Dear U valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $51.6M | $51.0M | XXX | XXX | XXX |
| Gross Profit | $33.5M | $51.6M | XXX | XXX | XXX |
| Gross Margin | 65% | 101% | XXX | XXX | XXX |
| EBITDA | $23.6M | $23.1M | XXX | XXX | XXX |
| EBITDA Margin | 46% | 45% | XXX | XXX | XXX |
| Net Profit | $11.2M | $17.8M | XXX | XXX | XXX |
| Net Margin | 22% | 35% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Dear U's stock price is KRW 36150 (or $25).
Dear U has current market cap of KRW 858B (or $585M), and EV of KRW 722B (or $492M).
See Dear U trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $492M | $585M | XXX | XXX | XXX | XXX | $0.82 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Dear U has market cap of $585M and EV of $492M.
Dear U's trades at 9.1x LTM EV/Revenue multiple, and 22.3x LTM EBITDA.
Analysts estimate Dear U's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Dear U and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $492M | XXX | XXX | XXX |
| EV/Revenue | 9.7x | XXX | XXX | XXX |
| EV/EBITDA | 21.3x | XXX | XXX | XXX |
| P/E | 35.2x | XXX | XXX | XXX |
| P/E/Growth | 0.7x | XXX | XXX | XXX |
| EV/FCF | 35.8x | 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.
Sign UpDear U's NTM/LTM revenue growth is 24%
Dear U's revenue per employee for the last fiscal year averaged n/a, while opex per employee averaged n/a for the same period.
Over next 12 months, Dear U's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Dear U's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Dear U and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | -1% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 45% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -2% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 69% | XXX | XXX | XXX | XXX |
| Revenue per Employee | n/a | XXX | XXX | XXX | XXX |
| Opex per Employee | n/a | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 45% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 3% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 66% | XXX | 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.
Sign Up| 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 $585M |
| What is the current revenue of Dear U? | Dear U's last 12-month revenue is $54.4M. |
| What is the current EBITDA of Dear U? | Dear U's last 12-month EBITDA is $22.1M. |
| What is the current EV/Revenue multiple of Dear U? | Current revenue multiple of Dear U is 9.1x. |
| What is the current EV/EBITDA multiple of Dear U? | Current EBITDA multiple of Dear U is 22.3x. |
| What is the current revenue growth of Dear U? | Dear U revenue growth between 2023 and 2024 was -1%. |
| Is Dear U profitable? | Yes, Dear U is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
