As of 2025-07-11, the Intrinsic Value of Korea Plasma Technology U Co Ltd (054410.KQ) is 4,579.63 KRW. This 054410.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,695.00 KRW, the upside of Korea Plasma Technology U Co Ltd is 23.90%.
The range of the Intrinsic Value is 628.16 - 26,878.48 KRW
Based on its market price of 3,695.00 KRW and our intrinsic valuation, Korea Plasma Technology U Co Ltd (054410.KQ) is undervalued by 23.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 628.16 - 26,878.48 | 4,579.63 | 23.9% |
| DCF (Growth 10y) | 2,836.08 - 41,064.13 | 8,606.21 | 132.9% |
| DCF (EBITDA 5y) | 10,669.97 - 21,684.56 | 15,777.36 | 327.0% |
| DCF (EBITDA 10y) | 11,582.98 - 30,253.36 | 18,966.88 | 413.3% |
| Fair Value | 2,673.97 - 2,673.97 | 2,673.97 | -27.63% |
| P/E | 8,686.83 - 14,472.65 | 11,911.98 | 222.4% |
| EV/EBITDA | 3,254.67 - 5,752.00 | 4,759.96 | 28.8% |
| EPV | (3,701.67) - (1,749.11) | (2,725.39) | -173.8% |
| DDM - Stable | 3,669.38 - 10,363.40 | 7,016.39 | 89.9% |
| DDM - Multi | 9,783.17 - 22,538.19 | 13,764.07 | 272.5% |
| Market Cap (mil) | 21,172.35 |
| Beta | 0.73 |
| Outstanding shares (mil) | 5.73 |
| Enterprise Value (mil) | 21,172.35 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.90% |
| Cost of Debt | 12.04% |
| WACC | 9.79% |