What is the intrinsic value of 052300.KQ?

As of 2025-07-06, the Intrinsic Value of W Holding Company Co Ltd (052300.KQ) is 111,439.75 KRW. This 052300.KQ valuation is based on the model Peter Lynch Fair Value. With the current market price of 3,295.00 KRW, the upside of W Holding Company Co Ltd is 3,282.09%.

Is 052300.KQ undervalued or overvalued?

Based on its market price of 3,295.00 KRW and our intrinsic valuation, W Holding Company Co Ltd (052300.KQ) is undervalued by 3,282.09%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(248,556.05) - (18,050.07)	(32,388.80)	-1083.0%
DCF (Growth 10y)	(25,676.75) - (342,225.11)	(45,443.09)	-1479.2%
DCF (EBITDA 5y)	(3,575.65) - (4,122.13)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(8,172.55) - (10,553.08)	(1,234.50)	-123450.0%
Fair Value	111,439.75 - 111,439.75	111,439.75	3,282.09%
P/E	6,350.97 - 50,014.13	25,466.50	672.9%
EV/EBITDA	(8,502.67) - 3,333.15	(5,073.95)	-254.0%
EPV	9,338.97 - 12,980.97	11,159.99	238.7%
DDM - Stable	79,163.69 - 901,707.59	490,435.68	14784.2%
DDM - Multi	15,717.44 - 139,740.47	28,298.76	758.8%