As of 2025-07-20, the Intrinsic Value of Wizit Co Ltd (036090.KQ) is 641.28 KRW. This 036090.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 756.00 KRW, the upside of Wizit Co Ltd is -15.20%.
The range of the Intrinsic Value is (18.95) - 2,391.32 KRW
Based on its market price of 756.00 KRW and our intrinsic valuation, Wizit Co Ltd (036090.KQ) is overvalued by 15.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (18.95) - 2,391.32 | 641.28 | -15.2% |
| DCF (Growth 10y) | 62.02 - 2,285.53 | 677.65 | -10.4% |
| DCF (EBITDA 5y) | (172.27) - 325.50 | 67.19 | -91.1% |
| DCF (EBITDA 10y) | 175.15 - 949.28 | 528.79 | -30.1% |
| Fair Value | 363.71 - 363.71 | 363.71 | -51.89% |
| P/E | 182.44 - 1,109.46 | 553.50 | -26.8% |
| EV/EBITDA | (2,213.28) - 418.74 | (1,193.43) | -257.9% |
| EPV | (48.71) - 274.14 | 112.72 | -85.1% |
| DDM - Stable | 54.32 - 154.11 | 104.21 | -86.2% |
| DDM - Multi | 530.80 - 1,324.21 | 775.12 | 2.5% |
| Market Cap (mil) | 89,502.84 |
| Beta | 0.51 |
| Outstanding shares (mil) | 118.39 |
| Enterprise Value (mil) | 183,838.14 |
| Market risk premium | 5.82% |
| Cost of Equity | 16.62% |
| Cost of Debt | 6.24% |
| WACC | 8.65% |