As of 2025-05-18, the Intrinsic Value of Icraft Co Ltd (052460.KQ) is 10,462.08 KRW. This 052460.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,595.00 KRW, the upside of Icraft Co Ltd is 303.20%.
The range of the Intrinsic Value is 6,934.05 - 21,609.30 KRW
Based on its market price of 2,595.00 KRW and our intrinsic valuation, Icraft Co Ltd (052460.KQ) is undervalued by 303.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6,934.05 - 21,609.30 | 10,462.08 | 303.2% |
| DCF (Growth 10y) | 10,301.10 - 30,892.26 | 15,280.36 | 488.8% |
| DCF (EBITDA 5y) | 4,114.83 - 5,318.94 | 4,812.02 | 85.4% |
| DCF (EBITDA 10y) | 6,890.06 - 9,208.06 | 8,112.78 | 212.6% |
| Fair Value | -1,584.71 - -1,584.71 | -1,584.71 | -161.07% |
| P/E | (431.04) - 419.04 | (60.74) | -102.3% |
| EV/EBITDA | 829.80 - 1,432.71 | 1,215.64 | -53.2% |
| EPV | 2,249.00 - 3,449.65 | 2,849.32 | 9.8% |
| DDM - Stable | (674.93) - (2,225.22) | (1,450.08) | -155.9% |
| DDM - Multi | 4,391.59 - 11,409.05 | 6,361.18 | 145.1% |
| Market Cap (mil) | 37,912.95 |
| Beta | 1.12 |
| Outstanding shares (mil) | 14.61 |
| Enterprise Value (mil) | 42,944.64 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.57% |
| Cost of Debt | 6.24% |
| WACC | 6.14% |