As of 2025-07-07, the Intrinsic Value of Woori Technology Investment Co Ltd (041190.KQ) is 22,959.88 KRW. This 041190.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9,610.00 KRW, the upside of Woori Technology Investment Co Ltd is 138.90%.
The range of the Intrinsic Value is 19,227.59 - 28,751.57 KRW
Based on its market price of 9,610.00 KRW and our intrinsic valuation, Woori Technology Investment Co Ltd (041190.KQ) is undervalued by 138.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19,227.59 - 28,751.57 | 22,959.88 | 138.9% |
| DCF (Growth 10y) | 21,814.64 - 32,202.94 | 25,907.86 | 169.6% |
| DCF (EBITDA 5y) | 16,388.71 - 23,419.63 | 19,463.87 | 102.5% |
| DCF (EBITDA 10y) | 19,770.02 - 27,804.57 | 23,214.36 | 141.6% |
| Fair Value | 45,760.00 - 45,760.00 | 45,760.00 | 376.17% |
| P/E | 23,392.57 - 39,573.35 | 30,514.48 | 217.5% |
| EV/EBITDA | 12,348.29 - 22,142.31 | 17,528.66 | 82.4% |
| EPV | 10,427.71 - 14,189.12 | 12,308.45 | 28.1% |
| DDM - Stable | 11,489.43 - 22,931.92 | 17,210.71 | 79.1% |
| DDM - Multi | 12,471.59 - 20,266.45 | 15,515.24 | 61.4% |
| Market Cap (mil) | 807,240.00 |
| Beta | 0.59 |
| Outstanding shares (mil) | 84.00 |
| Enterprise Value (mil) | 799,150.80 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.67% |
| Cost of Debt | 9.57% |
| WACC | 9.66% |