As of 2025-07-08, the Intrinsic Value of Aurora World Corp (039830.KQ) is 20,512.13 KRW. This 039830.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17,910.00 KRW, the upside of Aurora World Corp is 14.50%.
The range of the Intrinsic Value is 3,179.57 - 53,699.74 KRW
Based on its market price of 17,910.00 KRW and our intrinsic valuation, Aurora World Corp (039830.KQ) is undervalued by 14.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3,179.57 - 53,699.74 | 20,512.13 | 14.5% |
| DCF (Growth 10y) | 9,724.93 - 63,131.83 | 28,124.42 | 57.0% |
| DCF (EBITDA 5y) | 29,317.92 - 59,896.66 | 44,115.79 | 146.3% |
| DCF (EBITDA 10y) | 33,734.25 - 72,792.03 | 51,848.38 | 189.5% |
| Fair Value | 24,904.36 - 24,904.36 | 24,904.36 | 39.05% |
| P/E | 15,690.27 - 42,828.08 | 24,942.07 | 39.3% |
| EV/EBITDA | 2,263.79 - 82,355.19 | 28,334.56 | 58.2% |
| EPV | (64,344.50) - (68,897.79) | (66,621.07) | -472.0% |
| DDM - Stable | 5,924.94 - 13,896.55 | 9,910.76 | -44.7% |
| DDM - Multi | 4,524.03 - 9,171.99 | 6,149.61 | -65.7% |
| Market Cap (mil) | 104,075.00 |
| Beta | 0.85 |
| Outstanding shares (mil) | 5.81 |
| Enterprise Value (mil) | 425,874.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 12.64% |
| Cost of Debt | 5.57% |
| WACC | 5.89% |