Switch theme
Sign up to access all valuation multiples
Modetour Network Inc is a Korea-based travel agency. The company sells domestic and overseas planning travel products and tickets for domestic and foreign residents and provides a series of related services. It also focuses on consulting on domestic and abroad travel and acting an agency for passport and visa procedure. The company's main services include overseas bookings, package tours, air courier services and others.
1989
n/a
LTM Revenue $175M
LTM EBITDA $8.6M
$72.7M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Modetour Network has a last 12-month revenue of $175M and a last 12-month EBITDA of $8.6M.
In the most recent fiscal year, Modetour Network achieved revenue of $171M and an EBITDA of $12.0M.
Modetour Network expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Modetour Network valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $122M | $171M | XXX | XXX | XXX |
| Gross Profit | $21.7M | $101M | XXX | XXX | XXX |
| Gross Margin | 18% | 59% | XXX | XXX | XXX |
| EBITDA | $11.1M | $12.0M | XXX | XXX | XXX |
| EBITDA Margin | 9% | 7% | XXX | XXX | XXX |
| Net Profit | -$11.0M | $7.0M | XXX | XXX | XXX |
| Net Margin | -9% | 4% | XXX | XXX | XXX |
| Net Debt | $48.0M | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Modetour Network's stock price is KRW 10630 (or $7).
Modetour Network has current market cap of KRW 184B (or $125M), and EV of KRW 107B (or $72.7M).
See Modetour Network trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $72.7M | $125M | XXX | XXX | XXX | XXX | $0.48 |
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, Modetour Network has market cap of $125M and EV of $72.7M.
Modetour Network's trades at 0.4x LTM EV/Revenue multiple, and 8.4x LTM EBITDA.
Analysts estimate Modetour Network's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Modetour Network and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $72.7M | XXX | XXX | XXX |
| EV/Revenue | 0.4x | XXX | XXX | XXX |
| EV/EBITDA | 6.1x | XXX | XXX | XXX |
| P/E | 16.9x | XXX | XXX | XXX |
| P/E/Growth | 0.3x | XXX | XXX | XXX |
| EV/FCF | 8.2x | 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 UpModetour Network's NTM/LTM revenue growth is 8%
Modetour Network'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, Modetour Network'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 Modetour Network's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Modetour Network and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 41% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 7% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 8% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 15% | 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 | 41% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 2% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 63% | 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 | |
| Corporate Travel Management | XXX | XXX | XXX | XXX | XXX | XXX |
| Flight Centre | XXX | XXX | XXX | XXX | XXX | XXX |
| Helloworld Travel | XXX | XXX | XXX | XXX | XXX | XXX |
| Web Travel Group | XXX | XXX | XXX | XXX | XXX | XXX |
| EaseMyTrip | 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.
Modetour Network acquired XXX companies to date.
Last acquisition by Modetour Network was XXXXXXXX, XXXXX XXXXX XXXXXX . Modetour Network 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 Modetour Network founded? | Modetour Network was founded in 1989. |
| Where is Modetour Network headquartered? | Modetour Network is headquartered in South Korea. |
| Who is the CEO of Modetour Network? | Modetour Network's CEO is Mr. In-tae Yoo. |
| Is Modetour Network publicy listed? | Yes, Modetour Network is a public company listed on KRX. |
| What is the stock symbol of Modetour Network? | Modetour Network trades under 080160 ticker. |
| When did Modetour Network go public? | Modetour Network went public in 2005. |
| Who are competitors of Modetour Network? | Similar companies to Modetour Network include e.g. Corporate Travel Management, Flight Centre, Helloworld Travel, Web Travel Group. |
| What is the current market cap of Modetour Network? | Modetour Network's current market cap is $125M |
| What is the current revenue of Modetour Network? | Modetour Network's last 12-month revenue is $175M. |
| What is the current EBITDA of Modetour Network? | Modetour Network's last 12-month EBITDA is $8.6M. |
| What is the current EV/Revenue multiple of Modetour Network? | Current revenue multiple of Modetour Network is 0.4x. |
| What is the current EV/EBITDA multiple of Modetour Network? | Current EBITDA multiple of Modetour Network is 8.4x. |
| What is the current revenue growth of Modetour Network? | Modetour Network revenue growth between 2023 and 2024 was 41%. |
| Is Modetour Network profitable? | Yes, Modetour Network 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.
