As of 2025-07-13, the Intrinsic Value of Seoul Broadcasting System (034120.KS) is 13,342.80 KRW. This 034120.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22,800.00 KRW, the upside of Seoul Broadcasting System is -41.50%.
The range of the Intrinsic Value is 2,930.53 - 74,845.33 KRW
Based on its market price of 22,800.00 KRW and our intrinsic valuation, Seoul Broadcasting System (034120.KS) is overvalued by 41.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,930.53 - 74,845.33 | 13,342.80 | -41.5% |
| DCF (Growth 10y) | 952.71 - 56,897.26 | 9,118.71 | -60.0% |
| DCF (EBITDA 5y) | 9,195.79 - 23,505.52 | 18,566.70 | -18.6% |
| DCF (EBITDA 10y) | 6,678.44 - 21,494.09 | 15,388.92 | -32.5% |
| Fair Value | 3,776.89 - 3,776.89 | 3,776.89 | -83.43% |
| P/E | 8,623.55 - 16,255.66 | 10,457.33 | -54.1% |
| EV/EBITDA | 12,064.71 - 34,052.77 | 24,133.06 | 5.8% |
| EPV | 22,975.41 - 43,136.31 | 33,055.85 | 45.0% |
| DDM - Stable | 6,726.30 - 21,515.41 | 14,120.86 | -38.1% |
| DDM - Multi | 6,570.50 - 16,643.31 | 9,457.47 | -58.5% |
| Market Cap (mil) | 422,940.00 |
| Beta | 0.27 |
| Outstanding shares (mil) | 18.55 |
| Enterprise Value (mil) | 691,029.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.01% |
| Cost of Debt | 6.16% |
| WACC | 6.99% |