As of 2025-07-06, the Intrinsic Value of Moorim Paper Co Ltd (009200.KS) is 6,173.97 KRW. This 009200.KS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 2,170.00 KRW, the upside of Moorim Paper Co Ltd is 184.50%.
The range of the Intrinsic Value is (1,957.78) - 14,920.78 KRW
Based on its market price of 2,170.00 KRW and our intrinsic valuation, Moorim Paper Co Ltd (009200.KS) is undervalued by 184.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (7,893.84) - 13,566.42 | (1,034.05) | -147.7% |
| DCF (Growth 10y) | (8,201.22) - 11,661.88 | (1,820.31) | -183.9% |
| DCF (EBITDA 5y) | (1,957.78) - 14,920.78 | 6,173.97 | 184.5% |
| DCF (EBITDA 10y) | (1,585.38) - 18,894.43 | 7,565.40 | 248.6% |
| Fair Value | 19,491.50 - 19,491.50 | 19,491.50 | 798.23% |
| P/E | 6,832.07 - 10,790.51 | 8,676.25 | 299.8% |
| EV/EBITDA | (9,253.41) - 1,654.58 | (1,567.07) | -172.2% |
| EPV | (18,268.29) - (10,608.50) | (14,438.40) | -765.4% |
| DDM - Stable | 989.06 - 2,064.61 | 1,526.83 | -29.6% |
| DDM - Multi | 957.83 - 1,727.69 | 1,240.42 | -42.8% |
| Market Cap (mil) | 90,293.70 |
| Beta | 0.28 |
| Outstanding shares (mil) | 41.61 |
| Enterprise Value (mil) | 1,285,313.80 |
| Market risk premium | 5.82% |
| Cost of Equity | 45.08% |
| Cost of Debt | 7.80% |
| WACC | 7.36% |