As of 2025-07-10, the Intrinsic Value of Woojin Plaimm Co Ltd (049800.KS) is 6,629.90 KRW. This 049800.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,010.00 KRW, the upside of Woojin Plaimm Co Ltd is 229.80%.
The range of the Intrinsic Value is 904.58 - 225,514.63 KRW
Based on its market price of 2,010.00 KRW and our intrinsic valuation, Woojin Plaimm Co Ltd (049800.KS) is undervalued by 229.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 904.58 - 225,514.63 | 6,629.90 | 229.8% |
| DCF (Growth 10y) | 1,339.05 - 232,623.22 | 7,281.70 | 262.3% |
| DCF (EBITDA 5y) | 9,999.12 - 15,135.85 | 12,372.99 | 515.6% |
| DCF (EBITDA 10y) | 9,980.12 - 19,031.37 | 13,682.28 | 580.7% |
| Fair Value | 3,010.70 - 3,010.70 | 3,010.70 | 49.79% |
| P/E | 1,976.89 - 2,157.01 | 2,053.77 | 2.2% |
| EV/EBITDA | 5,074.37 - 8,611.79 | 7,036.49 | 250.1% |
| EPV | (3,053.89) - 2,741.69 | (156.10) | -107.8% |
| DDM - Stable | 374.45 - 1,479.78 | 927.12 | -53.9% |
| DDM - Multi | 5,286.01 - 17,205.09 | 8,204.65 | 308.2% |
| Market Cap (mil) | 40,200.00 |
| Beta | 0.35 |
| Outstanding shares (mil) | 20.00 |
| Enterprise Value (mil) | 40,200.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.58% |
| Cost of Debt | 9.48% |
| WACC | 8.16% |