As of 2025-07-08, the Intrinsic Value of Tong Yang Moolsan Co Ltd (002900.KS) is 25,689.23 KRW. This 002900.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5,060.00 KRW, the upside of Tong Yang Moolsan Co Ltd is 407.70%.
The range of the Intrinsic Value is 11,673.67 - 286,542.54 KRW
Based on its market price of 5,060.00 KRW and our intrinsic valuation, Tong Yang Moolsan Co Ltd (002900.KS) is undervalued by 407.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11,673.67 - 286,542.54 | 25,689.23 | 407.7% |
| DCF (Growth 10y) | 22,402.87 - 470,279.30 | 45,338.29 | 796.0% |
| DCF (EBITDA 5y) | 11,364.83 - 17,030.61 | 13,603.93 | 168.9% |
| DCF (EBITDA 10y) | 18,369.51 - 28,644.93 | 22,503.92 | 344.7% |
| Fair Value | 7,638.20 - 7,638.20 | 7,638.20 | 50.95% |
| P/E | 3,904.64 - 7,786.80 | 6,110.89 | 20.8% |
| EV/EBITDA | 2,287.80 - 5,084.38 | 3,913.26 | -22.7% |
| EPV | 11,804.42 - 20,603.35 | 16,203.88 | 220.2% |
| DDM - Stable | 3,333.68 - 17,465.40 | 10,399.53 | 105.5% |
| DDM - Multi | 20,694.19 - 86,938.88 | 33,740.95 | 566.8% |
| Market Cap (mil) | 227,953.00 |
| Beta | 0.12 |
| Outstanding shares (mil) | 45.05 |
| Enterprise Value (mil) | 417,456.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.43% |
| Cost of Debt | 5.34% |
| WACC | 5.89% |