As of 2025-06-02, the Intrinsic Value of Samhwa Networks Co Ltd (046390.KQ) is 644.42 KRW. This 046390.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,204.00 KRW, the upside of Samhwa Networks Co Ltd is -46.50%.
The range of the Intrinsic Value is 525.36 - 888.49 KRW
Based on its market price of 1,204.00 KRW and our intrinsic valuation, Samhwa Networks Co Ltd (046390.KQ) is overvalued by 46.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 525.36 - 888.49 | 644.42 | -46.5% |
| DCF (Growth 10y) | 246.97 - 253.01 | 249.88 | -79.2% |
| DCF (EBITDA 5y) | 330.52 - 372.17 | 355.40 | -70.5% |
| DCF (EBITDA 10y) | 258.36 - 270.54 | 264.87 | -78.0% |
| Fair Value | -605.52 - -605.52 | -605.52 | -150.29% |
| P/E | (205.39) - 40.61 | (112.30) | -109.3% |
| EV/EBITDA | (101.82) - 2,489.00 | 549.18 | -54.4% |
| EPV | (890.01) - (1,141.78) | (1,015.89) | -184.4% |
| DDM - Stable | (222.39) - (586.94) | (404.67) | -133.6% |
| DDM - Multi | 15.81 - 32.57 | 21.30 | -98.2% |
| Market Cap (mil) | 51,976.68 |
| Beta | 0.41 |
| Outstanding shares (mil) | 43.17 |
| Enterprise Value (mil) | 52,030.61 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.67% |
| Cost of Debt | 6.17% |
| WACC | 7.62% |