Switch theme
Sign up to access all valuation multiples
Shift Up Corp is a game design and development studio that covers a wide range of areas from game production to promotional videos and music production, based on illustrations and solid planning and programming capabilities.
n/a
LTM Revenue $168M
LTM EBITDA $121M
$1.6B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Shift Up has a last 12-month revenue of $168M and a last 12-month EBITDA of $121M.
In the most recent fiscal year, Shift Up achieved revenue of $153M and an EBITDA of $126M.
Shift Up expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Shift Up valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $115M | $153M | XXX | XXX | XXX |
| Gross Profit | $45.0M | $115M | XXX | XXX | XXX |
| Gross Margin | 39% | 75% | XXX | XXX | XXX |
| EBITDA | $80.3M | $126M | XXX | XXX | XXX |
| EBITDA Margin | 70% | 82% | XXX | XXX | XXX |
| Net Profit | -$4.9M | $72.7M | XXX | XXX | XXX |
| Net Margin | -4% | 48% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Shift Up's stock price is KRW 49800 (or $34).
Shift Up has current market cap of KRW 2.91T (or $2.0B), and EV of KRW 2.28T (or $1.6B).
See Shift Up trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $1.6B | $2.0B | XXX | XXX | XXX | XXX | $1.98 |
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, Shift Up has market cap of $2.0B and EV of $1.6B.
Shift Up's trades at 9.2x LTM EV/Revenue multiple, and 12.8x LTM EBITDA.
Analysts estimate Shift Up's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Shift Up and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $1.6B | XXX | XXX | XXX |
| EV/Revenue | 10.2x | XXX | XXX | XXX |
| EV/EBITDA | 12.3x | XXX | XXX | XXX |
| P/E | 19.7x | XXX | XXX | XXX |
| P/E/Growth | 1.8x | XXX | XXX | XXX |
| EV/FCF | 21.1x | 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 UpShift Up's NTM/LTM revenue growth is 24%
Shift Up'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, Shift Up'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 Shift Up's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Shift Up and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 33% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 82% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 56% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 107% | 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 | 3% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 1% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 32% | 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 | |
| Azerion Group | XXX | XXX | XXX | XXX | XXX | XXX |
| PlaySide Studios | XXX | XXX | XXX | XXX | XXX | XXX |
| Trophy Games | XXX | XXX | XXX | XXX | XXX | XXX |
| Remedy Entertainment | XXX | XXX | XXX | XXX | XXX | XXX |
| Boyaa Interactive | 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.
Shift Up acquired XXX companies to date.
Last acquisition by Shift Up was XXXXXXXX, XXXXX XXXXX XXXXXX . Shift Up 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| Where is Shift Up headquartered? | Shift Up is headquartered in South Korea. |
| Is Shift Up publicy listed? | Yes, Shift Up is a public company listed on KRX. |
| What is the stock symbol of Shift Up? | Shift Up trades under 462870 ticker. |
| When did Shift Up go public? | Shift Up went public in 2024. |
| Who are competitors of Shift Up? | Similar companies to Shift Up include e.g. Azerion Group, PlaySide Studios, Trophy Games, Remedy Entertainment. |
| What is the current market cap of Shift Up? | Shift Up's current market cap is $2.0B |
| What is the current revenue of Shift Up? | Shift Up's last 12-month revenue is $168M. |
| What is the current EBITDA of Shift Up? | Shift Up's last 12-month EBITDA is $121M. |
| What is the current EV/Revenue multiple of Shift Up? | Current revenue multiple of Shift Up is 9.2x. |
| What is the current EV/EBITDA multiple of Shift Up? | Current EBITDA multiple of Shift Up is 12.8x. |
| What is the current revenue growth of Shift Up? | Shift Up revenue growth between 2023 and 2024 was 33%. |
| Is Shift Up profitable? | Yes, Shift Up 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.
