As of 2025-05-15, the Intrinsic Value of Tway Holdings Inc (004870.KS) is (284.21) KRW. This 004870.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 689.00 KRW, the upside of Tway Holdings Inc is -141.20%.
The range of the Intrinsic Value is (4,708.25) - (200.06) KRW
Based on its market price of 689.00 KRW and our intrinsic valuation, Tway Holdings Inc (004870.KS) is overvalued by 141.20%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (4,708.25) - (200.06) | (284.21) | -141.2% |
| DCF (Growth 10y) | (198.91) - (3,863.68) | (271.89) | -139.5% |
| DCF (EBITDA 5y) | (281.06) - (463.30) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (233.31) - (472.41) | (1,234.50) | -123450.0% |
| Fair Value | -916.89 - -916.89 | -916.89 | -233.08% |
| P/E | (1,030.59) - (1,078.27) | (1,026.92) | -249.0% |
| EV/EBITDA | (211.02) - (211.69) | (211.02) | -130.6% |
| EPV | 1,564.50 - 6,064.13 | 3,814.31 | 453.6% |
| DDM - Stable | (3,221.16) - (54,469.60) | (28,845.35) | -4286.6% |
| DDM - Multi | (3,318.34) - (43,686.27) | (6,171.60) | -995.7% |
| Market Cap (mil) | 77,967.24 |
| Beta | 0.59 |
| Outstanding shares (mil) | 113.16 |
| Enterprise Value (mil) | 84,326.78 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.14% |
| Cost of Debt | 151.88% |
| WACC | 12.70% |