As of 2025-05-30, the Intrinsic Value of ISE Commerce Co Ltd (069920.KQ) is (10,401.00) KRW. This 069920.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,808.00 KRW, the upside of ISE Commerce Co Ltd is -675.30%.
The range of the Intrinsic Value is (41,980.56) - (6,208.70) KRW
Based on its market price of 1,808.00 KRW and our intrinsic valuation, ISE Commerce Co Ltd (069920.KQ) is overvalued by 675.30%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (41,980.56) - (6,208.70) | (10,401.00) | -675.3% |
| DCF (Growth 10y) | (6,091.85) - (36,799.05) | (9,731.20) | -638.2% |
| DCF (EBITDA 5y) | (1,944.05) - (2,546.78) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (2,979.19) - (3,782.85) | (1,234.50) | -123450.0% |
| Fair Value | -9,514.07 - -9,514.07 | -9,514.07 | -626.22% |
| P/E | (3,691.47) - (6,096.63) | (5,356.43) | -396.3% |
| EV/EBITDA | (488.61) - (920.17) | (702.76) | -138.9% |
| EPV | (2,582.59) - (3,857.92) | (3,220.25) | -278.1% |
| DDM - Stable | (6,025.41) - (52,961.62) | (29,493.41) | -1731.3% |
| DDM - Multi | (6,735.43) - (46,192.79) | (11,771.89) | -751.1% |
| Market Cap (mil) | 80,426.17 |
| Beta | 1.67 |
| Outstanding shares (mil) | 44.48 |
| Enterprise Value (mil) | 84,418.43 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.53% |
| Cost of Debt | 16.33% |
| WACC | 7.23% |