As of 2025-07-18, the Intrinsic Value of Taeyang Corp (053620.KQ) is 11,087.77 KRW. This 053620.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7,060.00 KRW, the upside of Taeyang Corp is 57.10%.
The range of the Intrinsic Value is 10,913.94 - 11,364.82 KRW
Based on its market price of 7,060.00 KRW and our intrinsic valuation, Taeyang Corp (053620.KQ) is undervalued by 57.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10,913.94 - 11,364.82 | 11,087.77 | 57.1% |
| DCF (Growth 10y) | 11,663.71 - 12,581.70 | 12,018.26 | 70.2% |
| DCF (EBITDA 5y) | 14,739.24 - 17,289.64 | 16,331.58 | 131.3% |
| DCF (EBITDA 10y) | 14,268.73 - 16,946.21 | 15,807.98 | 123.9% |
| Fair Value | 5,387.90 - 5,387.90 | 5,387.90 | -23.68% |
| P/E | 6,518.69 - 14,719.70 | 9,772.57 | 38.4% |
| EV/EBITDA | 14,292.86 - 22,183.30 | 18,154.87 | 157.2% |
| EPV | 19,126.81 - 22,419.93 | 20,773.37 | 194.2% |
| DDM - Stable | 8,693.45 - 17,855.48 | 13,274.42 | 88.0% |
| DDM - Multi | 7,443.64 - 12,279.20 | 9,302.07 | 31.8% |
| Market Cap (mil) | 60,716.00 |
| Beta | 0.53 |
| Outstanding shares (mil) | 8.60 |
| Enterprise Value (mil) | -21,940.60 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.55% |
| Cost of Debt | 4.25% |
| WACC | 7.46% |