As of 2025-07-19, the Intrinsic Value of Tovis Co Ltd (051360.KQ) is 19,079.65 KRW. This 051360.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16,310.00 KRW, the upside of Tovis Co Ltd is 17.00%.
The range of the Intrinsic Value is 13,185.63 - 29,520.21 KRW
Based on its market price of 16,310.00 KRW and our intrinsic valuation, Tovis Co Ltd (051360.KQ) is undervalued by 17.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13,185.63 - 29,520.21 | 19,079.65 | 17.0% |
| DCF (Growth 10y) | 37,969.95 - 78,621.25 | 52,567.83 | 222.3% |
| DCF (EBITDA 5y) | 34,802.47 - 55,860.86 | 45,382.82 | 178.3% |
| DCF (EBITDA 10y) | 48,740.99 - 83,192.06 | 64,810.28 | 297.4% |
| Fair Value | 85,484.25 - 85,484.25 | 85,484.25 | 424.12% |
| P/E | 27,833.68 - 48,760.24 | 39,382.62 | 141.5% |
| EV/EBITDA | 18,173.96 - 37,286.13 | 27,226.30 | 66.9% |
| EPV | (3,603.66) - (2,079.61) | (2,841.64) | -117.4% |
| DDM - Stable | 16,436.29 - 39,561.24 | 27,998.76 | 71.7% |
| DDM - Multi | 29,756.40 - 61,835.78 | 40,803.55 | 150.2% |
| Market Cap (mil) | 262,101.70 |
| Beta | 0.50 |
| Outstanding shares (mil) | 16.07 |
| Enterprise Value (mil) | 367,609.70 |
| Market risk premium | 5.82% |
| Cost of Equity | 11.67% |
| Cost of Debt | 4.25% |
| WACC | 8.59% |