As of 2025-05-19, the Intrinsic Value of Openbase Inc (049480.KQ) is 3,268.24 KRW. This 049480.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,435.00 KRW, the upside of Openbase Inc is 34.20%.
The range of the Intrinsic Value is 2,733.11 - 4,149.82 KRW
Based on its market price of 2,435.00 KRW and our intrinsic valuation, Openbase Inc (049480.KQ) is undervalued by 34.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,733.11 - 4,149.82 | 3,268.24 | 34.2% |
| DCF (Growth 10y) | 3,262.83 - 4,912.21 | 3,888.16 | 59.7% |
| DCF (EBITDA 5y) | 2,094.12 - 2,645.91 | 2,391.04 | -1.8% |
| DCF (EBITDA 10y) | 2,633.48 - 3,338.09 | 2,994.19 | 23.0% |
| Fair Value | 6,034.23 - 6,034.23 | 6,034.23 | 147.81% |
| P/E | 1,427.99 - 1,969.58 | 1,718.88 | -29.4% |
| EV/EBITDA | 1,378.71 - 2,531.14 | 2,047.29 | -15.9% |
| EPV | 3,751.00 - 4,751.75 | 4,251.37 | 74.6% |
| DDM - Stable | 2,270.28 - 4,794.55 | 3,532.43 | 45.1% |
| DDM - Multi | 2,873.52 - 4,812.65 | 3,606.72 | 48.1% |
| Market Cap (mil) | 76,507.70 |
| Beta | 0.31 |
| Outstanding shares (mil) | 31.42 |
| Enterprise Value (mil) | 67,041.90 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.99% |
| Cost of Debt | 4.40% |
| WACC | 6.28% |