As of 2026-04-03, the Intrinsic Value of Enex Co Ltd (011090.KS) is 581.44 KRW. This 011090.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 420.00 KRW, the upside of Enex Co Ltd is 38.40%.
The range of the Intrinsic Value is 474.78 - 748.54 KRW
Based on its market price of 420.00 KRW and our intrinsic valuation, Enex Co Ltd (011090.KS) is undervalued by 38.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 474.78 - 748.54 | 581.44 | 38.4% |
| DCF (Growth 10y) | 773.63 - 1,214.52 | 945.83 | 125.2% |
| DCF (EBITDA 5y) | 869.46 - 1,127.59 | 954.24 | 127.2% |
| DCF (EBITDA 10y) | 970.07 - 1,312.82 | 1,095.07 | 160.7% |
| Fair Value | 177.46 - 177.46 | 177.46 | -57.75% |
| P/E | 277.55 - 504.66 | 375.06 | -10.7% |
| EV/EBITDA | 283.93 - 1,241.52 | 635.30 | 51.3% |
| EPV | (2,636.84) - (3,509.60) | (3,073.21) | -831.7% |
| DDM - Stable | 222.64 - 505.46 | 364.05 | -13.3% |
| DDM - Multi | 387.64 - 718.17 | 506.66 | 20.6% |
| Market Cap (mil) | 25,195.80 |
| Beta | -0.19 |
| Outstanding shares (mil) | 59.99 |
| Enterprise Value (mil) | 28,039.31 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.24% |
| Cost of Debt | 6.46% |
| WACC | 7.91% |