As of 2025-07-06, the Intrinsic Value of Kortek Corp (052330.KQ) is 15,348.73 KRW. This 052330.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9,170.00 KRW, the upside of Kortek Corp is 67.40%.
The range of the Intrinsic Value is 13,397.75 - 18,536.63 KRW
Based on its market price of 9,170.00 KRW and our intrinsic valuation, Kortek Corp (052330.KQ) is undervalued by 67.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13,397.75 - 18,536.63 | 15,348.73 | 67.4% |
| DCF (Growth 10y) | 16,192.35 - 23,063.28 | 18,809.72 | 105.1% |
| DCF (EBITDA 5y) | 15,798.52 - 20,541.93 | 17,743.48 | 93.5% |
| DCF (EBITDA 10y) | 16,821.34 - 22,353.95 | 19,093.08 | 108.2% |
| Fair Value | 59,671.25 - 59,671.25 | 59,671.25 | 550.72% |
| P/E | 16,184.49 - 27,934.87 | 19,656.49 | 114.4% |
| EV/EBITDA | 15,288.62 - 597,586.41 | 259,641.20 | 2731.4% |
| EPV | 13,570.12 - 17,552.48 | 15,561.26 | 69.7% |
| DDM - Stable | 12,943.81 - 27,526.26 | 20,235.04 | 120.7% |
| DDM - Multi | 12,475.77 - 22,093.59 | 16,076.76 | 75.3% |
| Market Cap (mil) | 115,162.00 |
| Beta | 0.21 |
| Outstanding shares (mil) | 12.56 |
| Enterprise Value (mil) | 64,552.90 |
| Market risk premium | 5.82% |
| Cost of Equity | 10.86% |
| Cost of Debt | 4.25% |
| WACC | 8.98% |