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