As of 2025-05-16, the Intrinsic Value of Iljin Display Co Ltd (020760.KS) is 1,138.06 KRW. This 020760.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 740.00 KRW, the upside of Iljin Display Co Ltd is 53.80%.
The range of the Intrinsic Value is 782.14 - 1,869.53 KRW
Based on its market price of 740.00 KRW and our intrinsic valuation, Iljin Display Co Ltd (020760.KS) is undervalued by 53.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 782.14 - 1,869.53 | 1,138.06 | 53.8% |
| DCF (Growth 10y) | 996.37 - 2,304.11 | 1,425.92 | 92.7% |
| DCF (EBITDA 5y) | 803.06 - 1,309.42 | 1,041.48 | 40.7% |
| DCF (EBITDA 10y) | 1,023.32 - 1,776.13 | 1,355.11 | 83.1% |
| Fair Value | 548.87 - 548.87 | 548.87 | -25.83% |
| P/E | 764.18 - 1,062.61 | 788.28 | 6.5% |
| EV/EBITDA | 328.90 - 762.19 | 553.92 | -25.1% |
| EPV | (451.81) - (492.76) | (472.29) | -163.8% |
| DDM - Stable | 552.76 - 1,557.59 | 1,055.18 | 42.6% |
| DDM - Multi | 615.50 - 1,546.74 | 902.97 | 22.0% |
| Market Cap (mil) | 38,117.40 |
| Beta | 0.13 |
| Outstanding shares (mil) | 51.51 |
| Enterprise Value (mil) | 58,436.90 |
| Market risk premium | 5.82% |
| Cost of Equity | 10.62% |
| Cost of Debt | 4.25% |
| WACC | 8.21% |