Dear U - Public Comps and Valuation Multiples

Dear U Overview

About Dear U

Dear U Co Ltd is a software development company. Its softwares include Lysn, Bubble and Everysing.

Founded

2017

HQ

Employees

n/a

Website

dear-u.co

Sectors

Social Networks
Consumer Apps
Consumer SaaS

Financials

LTM Revenue $59.0M

LTM EBITDA $24.7M

EV

$526M

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

Dear U Financials

As of September 2025, Dear U reported last 12-month revenue of $59.0M and EBITDA of $24.7M.

In the same period, Dear U achieved $16.0M in LTM net income.

See Dear U valuation multiples based on analyst estimates

Dear U P&L

In the most recent fiscal year, Dear U reported revenue of $52.4M and EBITDA of $23.7M.

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	$59.0M	XXX	$52.4M	XXX	XXX	XXX
Gross Profit	n/a	XXX	$52.4M	XXX	XXX	XXX
Gross Margin	n/a	XXX	100%	XXX	XXX	XXX
EBITDA	$24.7M	XXX	$23.7M	XXX	XXX	XXX
EBITDA Margin	42%	XXX	45%	XXX	XXX	XXX
EBIT	$23.0M	XXX	$17.8M	XXX	XXX	XXX
EBIT Margin	39%	XXX	34%	XXX	XXX	XXX
Net Profit	$16.0M	XXX	$17.1M	XXX	XXX	XXX
Net Margin	27%	XXX	33%	XXX	XXX	XXX
Net Debt	XXX	XXX	n/a	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for Dear U including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $59.0M. EBITDA for the last twelve months was $24.7M. In the most recent fiscal year, Dear U achieved $52.4M in revenue and $23.7M in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2025)	Next Fiscal Year (2026)	Two Years Forward (2027)
Total Revenue	$59.0M	Analyst estimates available to subscribers	$52.4M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	n/a	Analyst estimates available to subscribers	$52.4M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	n/a	Analyst estimates available to subscribers	100.0% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	$24.7M	Analyst estimates available to subscribers	$23.7M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	41.8% EBITDA margin	Analyst estimates available to subscribers	45.2% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$23.0M	Analyst estimates available to subscribers	$17.8M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	39.0% EBIT margin	Analyst estimates available to subscribers	33.9% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$16.0M	Analyst estimates available to subscribers	$17.1M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	27.2% net profit margin	Analyst estimates available to subscribers	32.6% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	n/a	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for Dear U

This financial data table provides comprehensive performance metrics for Dear U, a company based in South Korea. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

Dear U generated $59.0M in revenue over the last twelve months.
The company achieved $24.7M in EBITDA over the last twelve months.
Net income over the last twelve months reached $16.0M.

Fiscal Year Performance

In the most recent fiscal year, Dear U reported $52.4M in total revenue.
Fiscal year EBITDA was $23.7M.
The company maintained a gross profit margin of 100.0% in the most recent fiscal year.
EBITDA margin for the fiscal year was 45.2%.
Net profit margin reached 32.6% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for Dear U. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

Dear U Stock Performance

Dear U has current market cap of KRW 897B (or $628M), and EV of KRW 752B (or $526M).

Market Cap Evolution

Dear U Stock Data

As of October 17, 2025, Dear U's stock price is KRW 37800 (or $26).

See Dear U trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$526M	$628M	XXX	XXX	XXX	XXX	$0.68

Benchmark Trading Valuation Multiples by Industry

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 Trial

Dear U Valuation Multiples

Dear U's trades at 10.0x EV/Revenue multiple, and 22.2x EV/EBITDA.

See valuation multiples for Dear U and 15K+ public comps

Dear U Financial Valuation Multiples

As of October 17, 2025, Dear U has market cap of $628M and EV of $526M.

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 39.1x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$628M	XXX	$628M	XXX	XXX	XXX
EV (current)	$526M	XXX	$526M	XXX	XXX	XXX
EV/Revenue	8.9x	XXX	10.0x	XXX	XXX	XXX
EV/EBITDA	21.4x	XXX	22.2x	XXX	XXX	XXX
EV/EBIT	22.9x	XXX	29.6x	XXX	XXX	XXX
EV/Gross Profit	n/a	XXX	n/a	XXX	XXX	XXX
P/E	39.1x	XXX	36.8x	XXX	XXX	XXX
EV/FCF	30.9x	XXX	37.3x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get Dear U Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Start Free Trial

Dear U Margins & Growth Rates

Dear U's last 12 month revenue growth is 25%

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 71% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Dear U's rule of X is 105% (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 15K+ public comps

Dear U Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	25%	XXX	21%	XXX	XXX	XXX
EBITDA Margin	42%	XXX	45%	XXX	XXX	XXX
EBITDA Growth	49%	XXX	3%	XXX	XXX	XXX
Rule of 40	71%	XXX	70%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	105%	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.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry

Start Free Trial