As of 2025-07-18, the Intrinsic Value of Barunson Entertainment & Arts Corp (035620.KQ) is (698.90) KRW. This 035620.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 504.00 KRW, the upside of Barunson Entertainment & Arts Corp is -238.70%.
The range of the Intrinsic Value is (1,921.16) - (570.00) KRW
Based on its market price of 504.00 KRW and our intrinsic valuation, Barunson Entertainment & Arts Corp (035620.KQ) is overvalued by 238.70%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,921.16) - (570.00) | (698.90) | -238.7% |
| DCF (Growth 10y) | (505.08) - (1,124.97) | (565.21) | -212.1% |
| DCF (EBITDA 5y) | (499.83) - (524.96) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (473.90) - (491.19) | (1,234.50) | -123450.0% |
| Fair Value | -924.66 - -924.66 | -924.66 | -283.46% |
| P/E | (498.44) - (722.50) | (617.33) | -222.5% |
| EV/EBITDA | (385.29) - (381.97) | (383.86) | -176.2% |
| EPV | (813.74) - (1,001.67) | (907.71) | -280.1% |
| DDM - Stable | (644.24) - (2,736.56) | (1,690.39) | -435.4% |
| DDM - Multi | (1,444.24) - (4,820.17) | (2,228.65) | -542.2% |
| Market Cap (mil) | 37,517.76 |
| Beta | 1.09 |
| Outstanding shares (mil) | 74.44 |
| Enterprise Value (mil) | 66,286.36 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.05% |
| Cost of Debt | 5.50% |
| WACC | 6.74% |