As of 2025-07-22, the Intrinsic Value of Meritz Securities Co Ltd (008560.KS) is 48,218.42 KRW. This 008560.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6,100.00 KRW, the upside of Meritz Securities Co Ltd is 690.50%.
The range of the Intrinsic Value is 30,347.30 - 79,294.52 KRW
Based on its market price of 6,100.00 KRW and our intrinsic valuation, Meritz Securities Co Ltd (008560.KS) is undervalued by 690.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 30,347.30 - 79,294.52 | 48,218.42 | 690.5% |
| DCF (Growth 10y) | 43,317.82 - 96,999.37 | 62,962.28 | 932.2% |
| DCF (EBITDA 5y) | (18,767.94) - (11,134.89) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (4,960.42) - 4,156.57 | (1,234.50) | -123450.0% |
| Fair Value | 39,394.25 - 39,394.25 | 39,394.25 | 545.81% |
| P/E | 1,794.80 - 14,024.34 | 7,423.47 | 21.7% |
| EV/EBITDA | (21,022.68) - 542,597.83 | 186,253.33 | 2953.3% |
| EPV | 469,108.80 - 598,254.79 | 533,682.64 | 8648.9% |
| DDM - Stable | 6,889.55 - 16,458.11 | 11,673.83 | 91.4% |
| DDM - Multi | 495.89 - 983.63 | 665.01 | -89.1% |
| Market Cap (mil) | 3,259,748.50 |
| Beta | 0.91 |
| Outstanding shares (mil) | 534.38 |
| Enterprise Value (mil) | 25,076,648.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 12.81% |
| Cost of Debt | 4.25% |
| WACC | 4.03% |