As of 2025-06-02, the Intrinsic Value of Pan Entertainment Co Ltd (068050.KQ) is 1,287.38 KRW. This 068050.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,065.00 KRW, the upside of Pan Entertainment Co Ltd is -37.70%.
The range of the Intrinsic Value is 750.72 - 3,100.71 KRW
Based on its market price of 2,065.00 KRW and our intrinsic valuation, Pan Entertainment Co Ltd (068050.KQ) is overvalued by 37.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 750.72 - 3,100.71 | 1,287.38 | -37.7% |
| DCF (Growth 10y) | 860.25 - 3,173.14 | 1,392.45 | -32.6% |
| DCF (EBITDA 5y) | 362.91 - 562.98 | 435.63 | -78.9% |
| DCF (EBITDA 10y) | 486.27 - 723.01 | 578.08 | -72.0% |
| Fair Value | -2,788.45 - -2,788.45 | -2,788.45 | -235.03% |
| P/E | (945.85) - 324.36 | (470.97) | -122.8% |
| EV/EBITDA | (42.10) - 1,427.12 | 331.19 | -84.0% |
| EPV | 398.44 - 628.25 | 513.35 | -75.1% |
| DDM - Stable | (1,224.68) - (3,980.94) | (2,602.81) | -226.0% |
| DDM - Multi | 747.13 - 1,901.46 | 1,074.48 | -48.0% |
| Market Cap (mil) | 57,179.85 |
| Beta | 0.52 |
| Outstanding shares (mil) | 27.69 |
| Enterprise Value (mil) | 66,148.02 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.95% |
| Cost of Debt | 5.50% |
| WACC | 7.13% |