As of 2025-07-07, the Intrinsic Value of Paradise Co Ltd (034230.KQ) is 125.49 KRW. This 034230.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16,020.00 KRW, the upside of Paradise Co Ltd is -99.20%.
The range of the Intrinsic Value is - KRW
Based on its market price of 16,020.00 KRW and our intrinsic valuation, Paradise Co Ltd (034230.KQ) is overvalued by 99.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | - | 125.49 | -99.2% |
| DCF (Growth 10y) | - | 11,302.50 | -29.4% |
| DCF (EBITDA 5y) | - | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | - | (1,234.50) | -123450.0% |
| Fair Value | 4,719.02 - 4,719.02 | 4,719.02 | -70.54% |
| P/E | 10,344.09 - 17,696.84 | 14,258.97 | -11.0% |
| EV/EBITDA | 1,534.94 - 18,668.04 | 11,932.81 | -25.5% |
| EPV | - | (11,493.94) | -171.7% |
| DDM - Stable | - | 6,690.97 | -58.2% |
| DDM - Multi | - | 9,156.57 | -42.8% |
| Market Cap (mil) | 1,383,492.00 |
| Beta | 0.22 |
| Outstanding shares (mil) | 86.36 |
| Enterprise Value (mil) | 2,391,372.00 |
| Market risk premium | 6.25% |
| Cost of Equity | 13.71% |
| Cost of Debt | 5.04% |
| WACC | 8.30% |