As of 2025-07-08, the Intrinsic Value of NHN KCP Corp (060250.KQ) is 15,071.71 KRW. This 060250.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10,900.00 KRW, the upside of NHN KCP Corp is 38.30%.
The range of the Intrinsic Value is 12,974.64 - 18,553.16 KRW
Based on its market price of 10,900.00 KRW and our intrinsic valuation, NHN KCP Corp (060250.KQ) is undervalued by 38.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12,974.64 - 18,553.16 | 15,071.71 | 38.3% |
| DCF (Growth 10y) | 15,119.54 - 22,112.36 | 17,756.30 | 62.9% |
| DCF (EBITDA 5y) | 11,943.01 - 14,848.50 | 13,455.06 | 23.4% |
| DCF (EBITDA 10y) | 14,239.44 - 18,495.80 | 16,271.74 | 49.3% |
| Fair Value | 14,291.18 - 14,291.18 | 14,291.18 | 31.11% |
| P/E | 10,172.58 - 18,835.05 | 12,784.20 | 17.3% |
| EV/EBITDA | 8,924.23 - 12,037.90 | 10,711.90 | -1.7% |
| EPV | 12,370.94 - 16,240.16 | 14,305.55 | 31.2% |
| DDM - Stable | 6,335.43 - 13,342.17 | 9,838.79 | -9.7% |
| DDM - Multi | 9,201.05 - 15,982.24 | 11,759.69 | 7.9% |
| Market Cap (mil) | 437,744.00 |
| Beta | 1.30 |
| Outstanding shares (mil) | 40.16 |
| Enterprise Value (mil) | 281,423.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.91% |
| Cost of Debt | 19.66% |
| WACC | 9.94% |