As of 2025-07-07, the Intrinsic Value of QSI Co Ltd (066310.KQ) is 5,506.05 KRW. This 066310.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8,400.00 KRW, the upside of QSI Co Ltd is -34.50%.
The range of the Intrinsic Value is 4,355.84 - 8,105.32 KRW
Based on its market price of 8,400.00 KRW and our intrinsic valuation, QSI Co Ltd (066310.KQ) is overvalued by 34.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4,355.84 - 8,105.32 | 5,506.05 | -34.5% |
| DCF (Growth 10y) | 5,214.48 - 9,559.26 | 6,557.92 | -21.9% |
| DCF (EBITDA 5y) | 12,546.57 - 16,740.56 | 14,481.71 | 72.4% |
| DCF (EBITDA 10y) | 12,633.75 - 18,096.93 | 15,083.66 | 79.6% |
| Fair Value | 4,845.38 - 4,845.38 | 4,845.38 | -42.32% |
| P/E | 2,054.44 - 6,911.75 | 4,188.35 | -50.1% |
| EV/EBITDA | 6,703.87 - 10,556.73 | 8,543.40 | 1.7% |
| EPV | 114.81 - (234.34) | (59.76) | -100.7% |
| DDM - Stable | 1,783.20 - 5,187.86 | 3,485.53 | -58.5% |
| DDM - Multi | 5,850.93 - 12,680.72 | 7,948.58 | -5.4% |
| Market Cap (mil) | 77,868.00 |
| Beta | 0.83 |
| Outstanding shares (mil) | 9.27 |
| Enterprise Value (mil) | 66,154.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.49% |
| Cost of Debt | 5.00% |
| WACC | 8.46% |