As of 2025-08-27, the Intrinsic Value of Kakao Corp (035720.KS) is 15,626.11 KRW. This 035720.KS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 65,000.00 KRW, the upside of Kakao Corp is -76.00%.
The range of the Intrinsic Value is 10,566.81 - 20,940.31 KRW
Based on its market price of 65,000.00 KRW and our intrinsic valuation, Kakao Corp (035720.KS) is overvalued by 76.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (144,100.52) - (5,808.95) | (13,632.32) | -121.0% |
| DCF (Growth 10y) | (7,914.67) - (165,930.17) | (16,912.78) | -126.0% |
| DCF (EBITDA 5y) | 10,566.81 - 20,940.31 | 15,626.11 | -76.0% |
| DCF (EBITDA 10y) | 9,522.84 - 23,683.38 | 16,025.06 | -75.3% |
| Fair Value | 12,067.60 - 12,067.60 | 12,067.60 | -81.43% |
| P/E | 810.39 - 22,436.08 | 8,838.83 | -86.4% |
| EV/EBITDA | 12,311.45 - 56,119.56 | 29,963.00 | -53.9% |
| EPV | 35,340.62 - 51,380.45 | 43,360.56 | -33.3% |
| DDM - Stable | 6,559.37 - 68,268.94 | 37,414.09 | -42.4% |
| DDM - Multi | 2,756.08 - 22,236.78 | 4,899.41 | -92.5% |
| Market Cap (mil) | 28,730,650.00 |
| Beta | 1.04 |
| Outstanding shares (mil) | 442.01 |
| Enterprise Value (mil) | 27,066,710.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.89% |
| Cost of Debt | 7.79% |
| WACC | 6.64% |