As of 2025-06-02, the Intrinsic Value of Interflex Co Ltd (051370.KQ) is 13,698.71 KRW. This 051370.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8,240.00 KRW, the upside of Interflex Co Ltd is 66.20%.
The range of the Intrinsic Value is 12,290.29 - 15,758.96 KRW
Based on its market price of 8,240.00 KRW and our intrinsic valuation, Interflex Co Ltd (051370.KQ) is undervalued by 66.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12,290.29 - 15,758.96 | 13,698.71 | 66.2% |
| DCF (Growth 10y) | 13,727.89 - 17,669.55 | 15,337.29 | 86.1% |
| DCF (EBITDA 5y) | 13,268.49 - 15,557.59 | 14,356.09 | 74.2% |
| DCF (EBITDA 10y) | 14,167.44 - 17,072.07 | 15,503.61 | 88.2% |
| Fair Value | 59,072.75 - 59,072.75 | 59,072.75 | 616.90% |
| P/E | 8,251.06 - 15,358.95 | 11,289.58 | 37.0% |
| EV/EBITDA | 10,769.82 - 13,941.92 | 12,289.60 | 49.1% |
| EPV | 11,636.39 - 13,984.09 | 12,810.24 | 55.5% |
| DDM - Stable | 13,941.50 - 26,249.57 | 20,095.54 | 143.9% |
| DDM - Multi | 10,465.05 - 16,055.92 | 12,725.89 | 54.4% |
| Market Cap (mil) | 192,239.20 |
| Beta | 1.41 |
| Outstanding shares (mil) | 23.33 |
| Enterprise Value (mil) | 101,373.60 |
| Market risk premium | 5.82% |
| Cost of Equity | 10.48% |
| Cost of Debt | 4.25% |
| WACC | 10.46% |