As of 2025-05-31, the Intrinsic Value of ESTec Corp (069510.KQ) is 64,455.01 KRW. This 069510.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14,160.00 KRW, the upside of ESTec Corp is 355.20%.
The range of the Intrinsic Value is 53,417.67 - 83,503.96 KRW
Based on its market price of 14,160.00 KRW and our intrinsic valuation, ESTec Corp (069510.KQ) is undervalued by 355.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 53,417.67 - 83,503.96 | 64,455.01 | 355.2% |
| DCF (Growth 10y) | 60,763.64 - 94,921.11 | 73,357.26 | 418.1% |
| DCF (EBITDA 5y) | 45,172.56 - 51,366.16 | 47,874.49 | 238.1% |
| DCF (EBITDA 10y) | 54,167.73 - 65,692.41 | 59,274.56 | 318.6% |
| Fair Value | 28,102.50 - 28,102.50 | 28,102.50 | 98.46% |
| P/E | 40,952.43 - 63,174.26 | 55,773.41 | 293.9% |
| EV/EBITDA | 35,641.53 - 41,518.24 | 38,533.11 | 172.1% |
| EPV | 33,942.11 - 45,357.80 | 39,650.02 | 180.0% |
| DDM - Stable | 34,974.34 - 78,020.69 | 56,497.50 | 299.0% |
| DDM - Multi | 43,846.91 - 80,666.09 | 57,240.72 | 304.2% |
| Market Cap (mil) | 116,563.00 |
| Beta | 0.68 |
| Outstanding shares (mil) | 8.23 |
| Enterprise Value (mil) | 34,370.40 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.37% |
| Cost of Debt | 4.25% |
| WACC | 8.54% |