As of 2025-07-06, the Intrinsic Value of Korea New Network Corp (058400.KQ) is 625.34 KRW. This 058400.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 761.00 KRW, the upside of Korea New Network Corp is -17.80%.
The range of the Intrinsic Value is 508.83 - 862.00 KRW
Based on its market price of 761.00 KRW and our intrinsic valuation, Korea New Network Corp (058400.KQ) is overvalued by 17.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 508.83 - 862.00 | 625.34 | -17.8% |
| DCF (Growth 10y) | 655.78 - 1,111.18 | 807.17 | 6.1% |
| DCF (EBITDA 5y) | 657.92 - 963.15 | 810.85 | 6.6% |
| DCF (EBITDA 10y) | 723.55 - 1,061.76 | 885.32 | 16.3% |
| Fair Value | 288.94 - 288.94 | 288.94 | -62.03% |
| P/E | 718.88 - 1,071.30 | 925.01 | 21.6% |
| EV/EBITDA | 536.39 - 763.46 | 692.62 | -9.0% |
| EPV | 676.66 - 842.86 | 759.76 | -0.2% |
| DDM - Stable | 497.88 - 1,303.31 | 900.60 | 18.3% |
| DDM - Multi | 798.00 - 1,639.28 | 1,075.17 | 41.3% |
| Market Cap (mil) | 100,779.23 |
| Beta | 0.31 |
| Outstanding shares (mil) | 132.43 |
| Enterprise Value (mil) | 83,454.13 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.06% |
| Cost of Debt | 5.00% |
| WACC | 8.04% |