As of 2025-07-06, the Intrinsic Value of Digital Graphics Inc (043360.KQ) is 146.98 KRW. This 043360.KQ valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 2,405.00 KRW, the upside of Digital Graphics Inc is -93.90%.
The range of the Intrinsic Value is 78.45 - 226.56 KRW
Based on its market price of 2,405.00 KRW and our intrinsic valuation, Digital Graphics Inc (043360.KQ) is overvalued by 93.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (5,414.51) - (713.78) | (1,246.91) | -151.8% |
| DCF (Growth 10y) | (115.04) - (128.21) | (120.51) | -105.0% |
| DCF (EBITDA 5y) | (106.94) - (112.81) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 78.45 - 226.56 | 146.98 | -93.9% |
| Fair Value | -1,180.75 - -1,180.75 | -1,180.75 | -149.10% |
| P/E | (1,723.89) - (2,536.24) | (2,024.98) | -184.2% |
| EV/EBITDA | (993.10) - (1,060.62) | (1,006.00) | -141.8% |
| EPV | (913.48) - (1,292.04) | (1,102.76) | -145.9% |
| DDM - Stable | (3,405.25) - (34,041.16) | (18,723.22) | -878.5% |
| DDM - Multi | 600.42 - 4,741.02 | 1,072.69 | -55.4% |
| Market Cap (mil) | 21,645.00 |
| Beta | 0.71 |
| Outstanding shares (mil) | 9.00 |
| Enterprise Value (mil) | 21,181.29 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.74% |
| Cost of Debt | 6.68% |
| WACC | 6.71% |