As of 2025-07-06, the Intrinsic Value of AK Holdings Inc (006840.KS) is 476,409.81 KRW. This 006840.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12,160.00 KRW, the upside of AK Holdings Inc is 3,817.80%.
The range of the Intrinsic Value is 215,923.30 - 1,930,632.46 KRW
Based on its market price of 12,160.00 KRW and our intrinsic valuation, AK Holdings Inc (006840.KS) is undervalued by 3,817.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 215,923.30 - 1,930,632.46 | 476,409.81 | 3817.8% |
| DCF (Growth 10y) | 470,107.01 - 3,247,300.41 | 893,766.04 | 7250.0% |
| DCF (EBITDA 5y) | 271,226.01 - 621,816.66 | 428,319.32 | 3422.4% |
| DCF (EBITDA 10y) | 445,355.96 - 989,906.68 | 678,359.29 | 5478.6% |
| Fair Value | -11,143.40 - -11,143.40 | -11,143.40 | -191.64% |
| P/E | 21,081.14 - 42,017.23 | 31,065.68 | 155.5% |
| EV/EBITDA | 68,400.24 - 367,326.30 | 202,481.81 | 1565.1% |
| EPV | 26,644.22 - 159,672.64 | 93,158.49 | 666.1% |
| DDM - Stable | (10,876.79) - (25,130.72) | (18,003.77) | -248.1% |
| DDM - Multi | 46,033.17 - 91,925.05 | 62,274.72 | 412.1% |
| Market Cap (mil) | 161,120.00 |
| Beta | 0.28 |
| Outstanding shares (mil) | 13.25 |
| Enterprise Value (mil) | 161,120.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 18.22% |
| Cost of Debt | 5.57% |
| WACC | 5.22% |