054410.KQ
Korea Plasma Technology U Co Ltd
Price:  
3,695.00 
KRW
Volume:  
6,372.00
Korea, Republic of | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

054410.KQ Intrinsic Value

23.90 %
Upside

What is the intrinsic value of 054410.KQ?

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

Is 054410.KQ undervalued or overvalued?

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%.

3,695.00 KRW
Stock Price
4,579.63 KRW
Intrinsic Value
Intrinsic Value Details

054410.KQ Intrinsic Value - Valuation Summary

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%

054410.KQ Intrinsic Value - Key Valuation Metrics

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%