As of 2026-04-02, the Intrinsic Value of Wooshin Systems Co Ltd (017370.KS) is 13,249.81 KRW. This 017370.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5,690.00 KRW, the upside of Wooshin Systems Co Ltd is 132.90%.
The range of the Intrinsic Value is 10,340.82 - 17,599.19 KRW
Based on its market price of 5,690.00 KRW and our intrinsic valuation, Wooshin Systems Co Ltd (017370.KS) is undervalued by 132.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10,340.82 - 17,599.19 | 13,249.81 | 132.9% |
| DCF (Growth 10y) | 18,357.39 - 28,610.41 | 22,477.66 | 295.0% |
| DCF (EBITDA 5y) | 9,886.46 - 13,855.55 | 11,618.25 | 104.2% |
| DCF (EBITDA 10y) | 13,766.23 - 18,265.25 | 15,740.10 | 176.6% |
| Fair Value | 35,197.50 - 35,197.50 | 35,197.50 | 518.59% |
| P/E | 5,769.61 - 14,304.29 | 9,234.60 | 62.3% |
| EV/EBITDA | 2,815.78 - 5,448.31 | 4,404.57 | -22.6% |
| EPV | 9,236.29 - 12,038.44 | 10,637.36 | 86.9% |
| DDM - Stable | 9,825.80 - 19,796.93 | 14,811.36 | 160.3% |
| DDM - Multi | 14,902.73 - 23,960.20 | 18,424.69 | 223.8% |
| Market Cap (mil) | 104,183.90 |
| Beta | 0.42 |
| Outstanding shares (mil) | 18.31 |
| Enterprise Value (mil) | 206,920.90 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.72% |
| Cost of Debt | 4.35% |
| WACC | 5.32% |