As of 2025-07-08, the Intrinsic Value of PSK Holdings Inc (031980.KQ) is 51,199.44 KRW. This 031980.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36,200.00 KRW, the upside of PSK Holdings Inc is 41.40%.
The range of the Intrinsic Value is 40,019.78 - 73,661.57 KRW
Based on its market price of 36,200.00 KRW and our intrinsic valuation, PSK Holdings Inc (031980.KQ) is undervalued by 41.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40,019.78 - 73,661.57 | 51,199.44 | 41.4% |
| DCF (Growth 10y) | 49,284.26 - 92,545.87 | 63,693.88 | 75.9% |
| DCF (EBITDA 5y) | 35,591.66 - 43,413.93 | 39,074.07 | 7.9% |
| DCF (EBITDA 10y) | 44,850.04 - 59,596.75 | 51,295.85 | 41.7% |
| Fair Value | 107,232.50 - 107,232.50 | 107,232.50 | 196.22% |
| P/E | 71,052.69 - 172,601.23 | 102,338.70 | 182.7% |
| EV/EBITDA | 23,469.07 - 40,054.78 | 28,085.93 | -22.4% |
| EPV | 19,078.86 - 27,876.93 | 23,477.88 | -35.1% |
| DDM - Stable | 30,216.23 - 78,166.51 | 54,191.56 | 49.7% |
| DDM - Multi | 42,184.75 - 89,238.65 | 57,742.12 | 59.5% |
| Market Cap (mil) | 780,472.00 |
| Beta | 1.98 |
| Outstanding shares (mil) | 21.56 |
| Enterprise Value (mil) | 677,418.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.44% |
| Cost of Debt | 4.25% |
| WACC | 8.34% |