As of 2025-07-10, the Intrinsic Value of Nara Mold and Die Co Ltd (051490.KQ) is 9,785.85 KRW. This 051490.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,890.00 KRW, the upside of Nara Mold and Die Co Ltd is 151.60%.
The range of the Intrinsic Value is 4,337.13 - 47,229.73 KRW
Based on its market price of 3,890.00 KRW and our intrinsic valuation, Nara Mold and Die Co Ltd (051490.KQ) is undervalued by 151.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4,337.13 - 47,229.73 | 9,785.85 | 151.6% |
| DCF (Growth 10y) | 7,946.21 - 73,431.89 | 16,285.49 | 318.7% |
| DCF (EBITDA 5y) | 7,355.10 - 15,981.47 | 11,498.73 | 195.6% |
| DCF (EBITDA 10y) | 9,938.43 - 24,287.13 | 16,126.78 | 314.6% |
| Fair Value | 4,000.93 - 4,000.93 | 4,000.93 | 2.85% |
| P/E | 2,026.07 - 4,221.78 | 3,362.59 | -13.6% |
| EV/EBITDA | 1,368.78 - 5,708.23 | 3,336.83 | -14.2% |
| EPV | 1,600.48 - 9,223.79 | 5,412.14 | 39.1% |
| DDM - Stable | 1,644.32 - 4,796.61 | 3,220.46 | -17.2% |
| DDM - Multi | 10,990.30 - 25,006.35 | 15,280.49 | 292.8% |
| Market Cap (mil) | 55,238.00 |
| Beta | 0.55 |
| Outstanding shares (mil) | 14.20 |
| Enterprise Value (mil) | 115,707.40 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.91% |
| Cost of Debt | 9.43% |
| WACC | 7.08% |