As of 2025-07-23, the Intrinsic Value of Intops Co Ltd (049070.KQ) is 23,811.16 KRW. This 049070.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16,860.00 KRW, the upside of Intops Co Ltd is 41.20%.
The range of the Intrinsic Value is 19,420.36 - 31,176.54 KRW
Based on its market price of 16,860.00 KRW and our intrinsic valuation, Intops Co Ltd (049070.KQ) is undervalued by 41.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19,420.36 - 31,176.54 | 23,811.16 | 41.2% |
| DCF (Growth 10y) | 24,673.83 - 39,479.61 | 30,227.67 | 79.3% |
| DCF (EBITDA 5y) | 14,977.58 - 22,148.50 | 17,592.69 | 4.3% |
| DCF (EBITDA 10y) | 19,803.95 - 28,480.53 | 23,072.44 | 36.8% |
| Fair Value | 5,721.46 - 5,721.46 | 5,721.46 | -66.06% |
| P/E | 6,053.48 - 15,096.33 | 11,489.42 | -31.9% |
| EV/EBITDA | 4,749.49 - 12,189.67 | 7,473.11 | -55.7% |
| EPV | 21,544.67 - 29,222.70 | 25,383.66 | 50.6% |
| DDM - Stable | 5,524.22 - 11,636.93 | 8,580.58 | -49.1% |
| DDM - Multi | 27,778.58 - 47,465.26 | 35,222.50 | 108.9% |
| Market Cap (mil) | 289,992.00 |
| Beta | 1.50 |
| Outstanding shares (mil) | 17.20 |
| Enterprise Value (mil) | 262,683.50 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.62% |
| Cost of Debt | 5.50% |
| WACC | 8.20% |