As of 2025-05-18, the Intrinsic Value of ICD Co Ltd (040910.KQ) is (22,915.08) KRW. This 040910.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,995.00 KRW, the upside of ICD Co Ltd is -673.60%.
The range of the Intrinsic Value is (52,058.41) - (15,992.29) KRW
Based on its market price of 3,995.00 KRW and our intrinsic valuation, ICD Co Ltd (040910.KQ) is overvalued by 673.60%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (52,058.41) - (15,992.29) | (22,915.08) | -673.6% |
| DCF (Growth 10y) | (13,617.36) - (35,416.24) | (17,941.46) | -549.1% |
| DCF (EBITDA 5y) | (5,787.92) - (5,569.31) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (2,298.40) - 1,770.86 | (1,234.50) | -123450.0% |
| Fair Value | -7,617.30 - -7,617.30 | -7,617.30 | -290.67% |
| P/E | (15,143.22) - (15,965.89) | (15,844.01) | -496.6% |
| EV/EBITDA | (9,539.33) - (9,581.39) | (9,281.67) | -332.3% |
| EPV | (9,497.00) - (15,011.52) | (12,254.28) | -406.7% |
| DDM - Stable | (9,704.82) - (38,217.97) | (23,961.39) | -699.8% |
| DDM - Multi | 2,670.73 - 9,033.04 | 4,232.51 | 5.9% |
| Market Cap (mil) | 74,187.15 |
| Beta | 1.09 |
| Outstanding shares (mil) | 18.57 |
| Enterprise Value (mil) | 84,941.95 |
| Market risk premium | 5.82% |
| Cost of Equity | 11.29% |
| Cost of Debt | 5.50% |
| WACC | 9.08% |