000890.KS
Bohae Brewery Co Ltd
Price:  
487.00 
KRW
Volume:  
221,033.00
Korea, Republic of | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

000890.KS Intrinsic Value

47.30 %
Upside

What is the intrinsic value of 000890.KS?

As of 2025-07-11, the Intrinsic Value of Bohae Brewery Co Ltd (000890.KS) is 717.12 KRW. This 000890.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 487.00 KRW, the upside of Bohae Brewery Co Ltd is 47.30%.

The range of the Intrinsic Value is 565.71 - 983.50 KRW

Is 000890.KS undervalued or overvalued?

Based on its market price of 487.00 KRW and our intrinsic valuation, Bohae Brewery Co Ltd (000890.KS) is undervalued by 47.30%.

487.00 KRW
Stock Price
717.12 KRW
Intrinsic Value
Intrinsic Value Details

000890.KS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 565.71 - 983.50 717.12 47.3%
DCF (Growth 10y) 608.33 - 1,022.48 759.09 55.9%
DCF (EBITDA 5y) 437.61 - 620.92 527.20 8.3%
DCF (EBITDA 10y) 509.95 - 713.34 605.97 24.4%
Fair Value 225.82 - 225.82 225.82 -53.63%
P/E 347.78 - 570.86 481.75 -1.1%
EV/EBITDA 331.64 - 700.42 511.33 5.0%
EPV 464.71 - 650.16 557.44 14.5%
DDM - Stable 380.80 - 851.05 615.92 26.5%
DDM - Multi 349.09 - 630.46 451.63 -7.3%

000890.KS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 67,751.44
Beta 1.03
Outstanding shares (mil) 139.12
Enterprise Value (mil) 76,771.15
Market risk premium 5.82%
Cost of Equity 7.54%
Cost of Debt 4.25%
WACC 6.12%