As of 2025-05-20, the Intrinsic Value of CuroHoldings Co Ltd (051780.KQ) is 558.53 KRW. This 051780.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 788.00 KRW, the upside of CuroHoldings Co Ltd is -29.10%.
The range of the Intrinsic Value is (1,092.20) - 28,563.93 KRW
Based on its market price of 788.00 KRW and our intrinsic valuation, CuroHoldings Co Ltd (051780.KQ) is overvalued by 29.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (53,453.17) - (5,374.98) | (8,097.33) | -1127.6% |
| DCF (Growth 10y) | (1,092.20) - 28,563.93 | 558.53 | -29.1% |
| DCF (EBITDA 5y) | (2,773.15) - (2,844.10) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (1,963.68) - (1,578.62) | (1,234.50) | -123450.0% |
| Fair Value | -3,426.98 - -3,426.98 | -3,426.98 | -534.90% |
| P/E | (5,729.91) - (10,184.98) | (6,271.37) | -895.9% |
| EV/EBITDA | (3,136.73) - (2,992.51) | (3,106.44) | -494.2% |
| EPV | 85.71 - 1,047.87 | 566.79 | -28.1% |
| DDM - Stable | (6,354.63) - (26,045.36) | (16,200.00) | -2155.8% |
| DDM - Multi | (2,957.49) - (9,980.51) | (4,628.79) | -687.4% |
| Market Cap (mil) | 18,313.12 |
| Beta | 0.74 |
| Outstanding shares (mil) | 23.24 |
| Enterprise Value (mil) | 59,839.12 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.70% |
| Cost of Debt | 5.64% |
| WACC | 5.95% |