As of 2025-05-18, the Intrinsic Value of PungkukAlcholnd (023900.KQ) is 12,951.19 KRW. This 023900.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9,040.00 KRW, the upside of PungkukAlcholnd is 43.30%.
The range of the Intrinsic Value is 10,593.16 - 16,981.04 KRW
Based on its market price of 9,040.00 KRW and our intrinsic valuation, PungkukAlcholnd (023900.KQ) is undervalued by 43.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10,593.16 - 16,981.04 | 12,951.19 | 43.3% |
| DCF (Growth 10y) | 12,628.39 - 20,214.97 | 15,438.17 | 70.8% |
| DCF (EBITDA 5y) | 20,978.15 - 25,454.16 | 23,766.41 | 162.9% |
| DCF (EBITDA 10y) | 22,150.15 - 28,968.38 | 25,930.23 | 186.8% |
| Fair Value | 10,420.17 - 10,420.17 | 10,420.17 | 15.27% |
| P/E | 9,107.67 - 14,965.84 | 11,422.06 | 26.4% |
| EV/EBITDA | 17,050.03 - 20,581.11 | 18,971.67 | 109.9% |
| EPV | 3,742.59 - 4,991.35 | 4,366.97 | -51.7% |
| DDM - Stable | 5,345.28 - 11,818.72 | 8,581.98 | -5.1% |
| DDM - Multi | 9,985.38 - 17,638.68 | 12,794.84 | 41.5% |
| Market Cap (mil) | 113,904.00 |
| Beta | 0.48 |
| Outstanding shares (mil) | 12.60 |
| Enterprise Value (mil) | 105,075.84 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.11% |
| Cost of Debt | 4.25% |
| WACC | 6.85% |