As of 2025-07-21, the Intrinsic Value of BK Tops Co Ltd (030790.KS) is (934.95) KRW. This 030790.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 904.00 KRW, the upside of BK Tops Co Ltd is -203.40%.
The range of the Intrinsic Value is (966.48) - (774.05) KRW
Based on its market price of 904.00 KRW and our intrinsic valuation, BK Tops Co Ltd (030790.KS) is overvalued by 203.40%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (966.48) - (774.05) | (934.95) | -203.4% |
| DCF (Growth 10y) | (1,175.38) - (1,829.56) | (1,283.54) | -242.0% |
| DCF (EBITDA 5y) | (983.13) - (965.81) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (1,010.51) - (988.67) | (1,234.50) | -123450.0% |
| Fair Value | -1,396.76 - -1,396.76 | -1,396.76 | -254.51% |
| P/E | (2,324.21) - (2,653.84) | (2,493.21) | -375.8% |
| EV/EBITDA | (1,153.14) - (1,084.40) | (1,129.52) | -224.9% |
| EPV | (2,527.07) - (2,894.67) | (2,710.87) | -399.9% |
| DDM - Stable | (3,409.23) - (15,991.09) | (9,700.16) | -1173.0% |
| DDM - Multi | (644.35) - (2,340.99) | (1,009.40) | -211.7% |
| Market Cap (mil) | 45,283.20 |
| Beta | -0.27 |
| Outstanding shares (mil) | 50.09 |
| Enterprise Value (mil) | 100,649.30 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.65% |
| Cost of Debt | 7.64% |
| WACC | 6.62% |