As of 2025-07-20, the Intrinsic Value of GSE Co Ltd (053050.KQ) is 7,642.45 KRW. This 053050.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,965.00 KRW, the upside of GSE Co Ltd is 157.80%.
The range of the Intrinsic Value is 4,797.05 - 15,939.43 KRW
Based on its market price of 2,965.00 KRW and our intrinsic valuation, GSE Co Ltd (053050.KQ) is undervalued by 157.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4,797.05 - 15,939.43 | 7,642.45 | 157.8% |
| DCF (Growth 10y) | 7,093.10 - 21,183.75 | 10,714.04 | 261.4% |
| DCF (EBITDA 5y) | 2,848.42 - 5,457.51 | 4,179.04 | 40.9% |
| DCF (EBITDA 10y) | 4,377.96 - 7,452.33 | 5,876.22 | 98.2% |
| Fair Value | 1,378.67 - 1,378.67 | 1,378.67 | -53.50% |
| P/E | 977.58 - 2,354.77 | 1,611.31 | -45.7% |
| EV/EBITDA | (5,887.33) - 3,005.71 | (2,340.45) | -178.9% |
| EPV | (1,988.53) - (2,212.84) | (2,100.69) | -170.8% |
| DDM - Stable | 3,104.07 - 10,097.29 | 6,600.67 | 122.6% |
| DDM - Multi | 5,248.92 - 13,306.55 | 7,532.64 | 154.1% |
| Market Cap (mil) | 88,920.35 |
| Beta | 0.30 |
| Outstanding shares (mil) | 29.99 |
| Enterprise Value (mil) | 130,775.45 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.34% |
| Cost of Debt | 5.52% |
| WACC | 5.98% |