As of 2025-07-10, the Intrinsic Value of JYP Entertainment Corp (035900.KQ) is 78,603.72 KRW. This 035900.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71,300.00 KRW, the upside of JYP Entertainment Corp is 10.20%.
The range of the Intrinsic Value is 56,102.25 - 144,636.18 KRW
Based on its market price of 71,300.00 KRW and our intrinsic valuation, JYP Entertainment Corp (035900.KQ) is undervalued by 10.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 56,102.25 - 144,636.18 | 78,603.72 | 10.2% |
| DCF (Growth 10y) | 79,332.69 - 204,796.50 | 111,393.75 | 56.2% |
| DCF (EBITDA 5y) | 67,740.24 - 107,934.45 | 84,322.53 | 18.3% |
| DCF (EBITDA 10y) | 90,438.44 - 150,246.85 | 114,650.14 | 60.8% |
| Fair Value | 95,290.75 - 95,290.75 | 95,290.75 | 33.65% |
| P/E | 71,454.49 - 110,754.46 | 87,384.81 | 22.6% |
| EV/EBITDA | 41,963.62 - 131,868.26 | 67,368.41 | -5.5% |
| EPV | 31,420.97 - 40,969.60 | 36,195.33 | -49.2% |
| DDM - Stable | 40,968.39 - 154,532.68 | 97,750.63 | 37.1% |
| DDM - Multi | 50,440.95 - 149,690.48 | 75,675.49 | 6.1% |
| Market Cap (mil) | 2,533,289.00 |
| Beta | 0.18 |
| Outstanding shares (mil) | 35.53 |
| Enterprise Value (mil) | 2,338,523.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.37% |
| Cost of Debt | 4.25% |
| WACC | 7.35% |