As of 2025-07-12, the Intrinsic Value of BG T&A Co (046310.KQ) is 8,330.02 KRW. This 046310.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,985.00 KRW, the upside of BG T&A Co is 179.10%.
The range of the Intrinsic Value is 6,720.05 - 11,042.80 KRW
Based on its market price of 2,985.00 KRW and our intrinsic valuation, BG T&A Co (046310.KQ) is undervalued by 179.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6,720.05 - 11,042.80 | 8,330.02 | 179.1% |
| DCF (Growth 10y) | 7,072.67 - 11,235.47 | 8,634.29 | 189.3% |
| DCF (EBITDA 5y) | 4,295.53 - 7,112.19 | 5,218.05 | 74.8% |
| DCF (EBITDA 10y) | 5,550.86 - 8,513.96 | 6,565.87 | 120.0% |
| Fair Value | 4,081.54 - 4,081.54 | 4,081.54 | 36.74% |
| P/E | 5,816.63 - 11,379.35 | 8,568.01 | 187.0% |
| EV/EBITDA | 2,756.38 - 5,860.74 | 3,463.58 | 16.0% |
| EPV | 9,587.28 - 13,793.56 | 11,690.44 | 291.6% |
| DDM - Stable | 5,133.33 - 11,309.59 | 8,221.44 | 175.4% |
| DDM - Multi | 6,378.00 - 11,316.75 | 8,191.72 | 174.4% |
| Market Cap (mil) | 49,013.70 |
| Beta | 0.65 |
| Outstanding shares (mil) | 16.42 |
| Enterprise Value (mil) | 52,044.93 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.31% |
| Cost of Debt | 4.25% |
| WACC | 7.98% |