As of 2025-05-18, the Intrinsic Value of KT Submarine Co Ltd (060370.KQ) is 14,703.67 KRW. This 060370.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21,400.00 KRW, the upside of KT Submarine Co Ltd is -31.30%.
The range of the Intrinsic Value is 8,626.40 - 129,458.13 KRW
Based on its market price of 21,400.00 KRW and our intrinsic valuation, KT Submarine Co Ltd (060370.KQ) is overvalued by 31.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8,626.40 - 129,458.13 | 14,703.67 | -31.3% |
| DCF (Growth 10y) | 38,428.04 - 801,746.15 | 76,550.96 | 257.7% |
| DCF (EBITDA 5y) | 13,831.54 - 26,640.31 | 20,380.03 | -4.8% |
| DCF (EBITDA 10y) | 29,311.32 - 63,575.90 | 45,333.93 | 111.8% |
| Fair Value | 2,020.71 - 2,020.71 | 2,020.71 | -90.56% |
| P/E | 2,804.74 - 5,288.20 | 3,979.92 | -81.4% |
| EV/EBITDA | 4,987.20 - 12,596.98 | 7,919.87 | -63.0% |
| EPV | 1,511.06 - 700.43 | 1,105.75 | -94.8% |
| DDM - Stable | 5,991.46 - 144,442.98 | 75,217.32 | 251.5% |
| DDM - Multi | 32,358.39 - 642,697.19 | 63,194.06 | 195.3% |
| Market Cap (mil) | 699,138.00 |
| Beta | 1.16 |
| Outstanding shares (mil) | 32.67 |
| Enterprise Value (mil) | 622,322.80 |
| Market risk premium | 5.82% |
| Cost of Equity | 5.82% |
| Cost of Debt | 4.70% |
| WACC | 5.82% |