As of 2025-06-02, the Intrinsic Value of EO Technics Co Ltd (039030.KQ) is 74,957.79 KRW. This 039030.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 143,900.00 KRW, the upside of EO Technics Co Ltd is -47.90%.
The range of the Intrinsic Value is 62,521.29 - 97,373.28 KRW
Based on its market price of 143,900.00 KRW and our intrinsic valuation, EO Technics Co Ltd (039030.KQ) is overvalued by 47.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 62,521.29 - 97,373.28 | 74,957.79 | -47.9% |
| DCF (Growth 10y) | 75,179.18 - 116,224.28 | 89,966.72 | -37.5% |
| DCF (EBITDA 5y) | 87,755.26 - 118,211.08 | 97,771.52 | -32.1% |
| DCF (EBITDA 10y) | 99,410.88 - 140,969.18 | 114,022.30 | -20.8% |
| Fair Value | 94,626.00 - 94,626.00 | 94,626.00 | -34.24% |
| P/E | 48,070.02 - 79,483.19 | 64,811.47 | -55.0% |
| EV/EBITDA | 51,932.82 - 72,509.12 | 61,814.95 | -57.0% |
| EPV | 37,670.90 - 42,411.47 | 40,041.15 | -72.2% |
| DDM - Stable | 24,281.05 - 56,251.50 | 40,266.23 | -72.0% |
| DDM - Multi | 62,336.48 - 114,395.31 | 80,914.53 | -43.8% |
| Market Cap (mil) | 1,772,848.00 |
| Beta | 1.86 |
| Outstanding shares (mil) | 12.32 |
| Enterprise Value (mil) | 1,535,023.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 12.48% |
| Cost of Debt | 4.25% |
| WACC | 12.44% |