As of 2025-07-13, the Intrinsic Value of Noroo Holdings Co Ltd (000320.KS) is 56,142.07 KRW. This 000320.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24,900.00 KRW, the upside of Noroo Holdings Co Ltd is 125.50%.
The range of the Intrinsic Value is 44,153.83 - 78,438.14 KRW
Based on its market price of 24,900.00 KRW and our intrinsic valuation, Noroo Holdings Co Ltd (000320.KS) is undervalued by 125.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 44,153.83 - 78,438.14 | 56,142.07 | 125.5% |
| DCF (Growth 10y) | 52,236.59 - 92,129.73 | 66,249.03 | 166.1% |
| DCF (EBITDA 5y) | 42,019.36 - 54,120.42 | 48,593.69 | 95.2% |
| DCF (EBITDA 10y) | 48,478.83 - 65,604.96 | 56,914.53 | 128.6% |
| Fair Value | 137,023.25 - 137,023.25 | 137,023.25 | 450.29% |
| P/E | 30,362.49 - 52,072.46 | 38,282.17 | 53.7% |
| EV/EBITDA | (60,118.16) - 34,948.38 | (18,513.16) | -174.4% |
| EPV | 54,352.84 - 84,316.48 | 69,334.66 | 178.5% |
| DDM - Stable | 33,535.35 - 76,700.64 | 55,118.03 | 121.4% |
| DDM - Multi | 57,233.87 - 103,972.10 | 74,003.27 | 197.2% |
| Market Cap (mil) | 259,496.00 |
| Beta | 0.89 |
| Outstanding shares (mil) | 10.42 |
| Enterprise Value (mil) | 255,469.73 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.44% |
| Cost of Debt | 5.50% |
| WACC | 7.74% |