As of 2026-06-25, the Intrinsic Value of GIIR Inc (035000.KS) is 17,174.46 KRW. This 035000.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6,850.00 KRW, the upside of GIIR Inc is 150.70%.
The range of the Intrinsic Value is 14,061.70 - 23,510.82 KRW
Based on its market price of 6,850.00 KRW and our intrinsic valuation, GIIR Inc (035000.KS) is undervalued by 150.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14,061.70 - 23,510.82 | 17,174.46 | 150.7% |
| DCF (Growth 10y) | 13,109.23 - 20,406.68 | 15,542.94 | 126.9% |
| DCF (EBITDA 5y) | 10,015.28 - 12,519.99 | 11,185.24 | 63.3% |
| DCF (EBITDA 10y) | 11,663.92 - 15,061.98 | 13,172.00 | 92.3% |
| Fair Value | 19,104.30 - 19,104.30 | 19,104.30 | 178.89% |
| P/E | 6,711.95 - 9,404.21 | 7,814.32 | 14.1% |
| EV/EBITDA | 7,286.64 - 14,962.31 | 9,637.40 | 40.7% |
| EPV | 27,108.59 - 43,272.27 | 35,190.44 | 413.7% |
| DDM - Stable | 7,006.52 - 18,481.22 | 12,743.86 | 86.0% |
| DDM - Multi | 8,370.24 - 18,374.84 | 11,632.88 | 69.8% |
| Market Cap (mil) | 111,038.50 |
| Beta | 0.09 |
| Outstanding shares (mil) | 16.21 |
| Enterprise Value (mil) | 71,741.80 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.45% |
| Cost of Debt | 4.25% |
| WACC | 7.07% |