As of 2025-07-08, the Intrinsic Value of GMB Korea Corp (013870.KS) is 65,126.90 KRW. This 013870.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4,055.00 KRW, the upside of GMB Korea Corp is 1,506.10%.
The range of the Intrinsic Value is 35,597.71 - 206,712.56 KRW
Based on its market price of 4,055.00 KRW and our intrinsic valuation, GMB Korea Corp (013870.KS) is undervalued by 1,506.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 35,597.71 - 206,712.56 | 65,126.90 | 1506.1% |
| DCF (Growth 10y) | 59,441.85 - 304,172.29 | 101,890.40 | 2412.7% |
| DCF (EBITDA 5y) | 13,754.33 - 26,105.64 | 20,009.77 | 393.5% |
| DCF (EBITDA 10y) | 30,389.66 - 50,373.41 | 40,034.58 | 887.3% |
| Fair Value | 3,563.80 - 3,563.80 | 3,563.80 | -12.11% |
| P/E | 4,005.70 - 8,142.68 | 5,459.63 | 34.6% |
| EV/EBITDA | (3,151.08) - 2,915.86 | 138.71 | -96.6% |
| EPV | 420.35 - 6,306.56 | 3,363.46 | -17.1% |
| DDM - Stable | 6,402.66 - 19,335.52 | 12,869.11 | 217.4% |
| DDM - Multi | 34,700.11 - 82,980.35 | 49,117.51 | 1111.3% |
| Market Cap (mil) | 77,328.85 |
| Beta | 0.36 |
| Outstanding shares (mil) | 19.07 |
| Enterprise Value (mil) | 289,699.84 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.56% |
| Cost of Debt | 5.34% |
| WACC | 5.11% |