As of 2025-07-08, the Intrinsic Value of Komelon Corp (049430.KQ) is 21,910.50 KRW. This 049430.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10,600.00 KRW, the upside of Komelon Corp is 106.70%.
The range of the Intrinsic Value is 18,840.12 - 26,606.12 KRW
Based on its market price of 10,600.00 KRW and our intrinsic valuation, Komelon Corp (049430.KQ) is undervalued by 106.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18,840.12 - 26,606.12 | 21,910.50 | 106.7% |
| DCF (Growth 10y) | 21,401.42 - 30,092.63 | 24,854.59 | 134.5% |
| DCF (EBITDA 5y) | 27,362.50 - 41,261.29 | 33,213.46 | 213.3% |
| DCF (EBITDA 10y) | 27,640.47 - 42,276.94 | 33,673.28 | 217.7% |
| Fair Value | 60,074.53 - 60,074.53 | 60,074.53 | 466.74% |
| P/E | 31,029.82 - 48,139.41 | 39,924.23 | 276.6% |
| EV/EBITDA | 25,268.84 - 37,910.43 | 29,979.76 | 182.8% |
| EPV | 7,271.11 - 9,179.81 | 8,225.46 | -22.4% |
| DDM - Stable | 18,784.78 - 37,029.68 | 27,907.18 | 163.3% |
| DDM - Multi | 20,318.62 - 32,497.75 | 25,111.93 | 136.9% |
| Market Cap (mil) | 95,930.00 |
| Beta | 1.02 |
| Outstanding shares (mil) | 9.05 |
| Enterprise Value (mil) | 80,315.80 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.51% |
| Cost of Debt | 4.25% |
| WACC | 9.51% |