065570.KQ
Samyung ENC Co Ltd
Price:  
764.00 
KRW
Volume:  
3,620,331.00
Korea, Republic of | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

065570.KQ Intrinsic Value

-2,354.70 %
Upside

What is the intrinsic value of 065570.KQ?

As of 2025-07-18, the Intrinsic Value of Samyung ENC Co Ltd (065570.KQ) is (17,226.14) KRW. This 065570.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 764.00 KRW, the upside of Samyung ENC Co Ltd is -2,354.70%.

The range of the Intrinsic Value is (162,822.91) - (9,787.37) KRW

Is 065570.KQ undervalued or overvalued?

Based on its market price of 764.00 KRW and our intrinsic valuation, Samyung ENC Co Ltd (065570.KQ) is overvalued by 2,354.70%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

764.00 KRW
Stock Price
(17,226.14) KRW
Intrinsic Value
Intrinsic Value Details

065570.KQ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (162,822.91) - (9,787.37) (17,226.14) -2354.7%
DCF (Growth 10y) (10,189.73) - (156,383.98) (17,353.86) -2371.4%
DCF (EBITDA 5y) (3,861.26) - (5,438.50) (1,234.50) -123450.0%
DCF (EBITDA 10y) (5,205.31) - (7,013.78) (1,234.50) -123450.0%
Fair Value -5,406.75 - -5,406.75 -5,406.75 -807.69%
P/E (9,537.46) - (8,174.96) (8,948.12) -1271.2%
EV/EBITDA (4,466.99) - (5,162.99) (4,839.85) -733.5%
EPV (6,689.75) - (10,450.73) (8,570.26) -1221.8%
DDM - Stable (9,197.41) - (53,963.69) (31,580.54) -4233.6%
DDM - Multi (5,842.25) - (28,654.04) (9,924.69) -1399.0%

065570.KQ Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 16,222.17
Beta 1.08
Outstanding shares (mil) 21.23
Enterprise Value (mil) 31,901.27
Market risk premium 5.82%
Cost of Equity 8.81%
Cost of Debt 5.50%
WACC 6.37%