As of 2025-05-18, the Intrinsic Value of Insung Information Co Ltd (033230.KQ) is 3,051.44 KRW. This 033230.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,160.00 KRW, the upside of Insung Information Co Ltd is 41.30%.
The range of the Intrinsic Value is 2,339.27 - 4,192.60 KRW
Based on its market price of 2,160.00 KRW and our intrinsic valuation, Insung Information Co Ltd (033230.KQ) is undervalued by 41.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,339.27 - 4,192.60 | 3,051.44 | 41.3% |
| DCF (Growth 10y) | 4,202.82 - 7,102.17 | 5,320.25 | 146.3% |
| DCF (EBITDA 5y) | 955.69 - 2,045.39 | 1,576.53 | -27.0% |
| DCF (EBITDA 10y) | 2,353.11 - 3,963.77 | 3,223.08 | 49.2% |
| Fair Value | -836.57 - -836.57 | -836.57 | -138.73% |
| P/E | (930.27) - (1,345.21) | (1,158.65) | -153.6% |
| EV/EBITDA | (291.64) - 159.96 | (94.99) | -104.4% |
| EPV | 809.72 - 1,086.54 | 948.13 | -56.1% |
| DDM - Stable | (1,466.42) - (3,173.22) | (2,319.81) | -207.4% |
| DDM - Multi | 2,428.07 - 4,251.04 | 3,106.53 | 43.8% |
| Market Cap (mil) | 109,123.20 |
| Beta | 1.19 |
| Outstanding shares (mil) | 50.52 |
| Enterprise Value (mil) | 119,371.60 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.37% |
| Cost of Debt | 6.53% |
| WACC | 6.59% |