As of 2025-07-08, the Intrinsic Value of WI Co Ltd (073570.KQ) is 462.36 KRW. This 073570.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 800.00 KRW, the upside of WI Co Ltd is -42.20%.
The range of the Intrinsic Value is 384.90 - 486.16 KRW
Based on its market price of 800.00 KRW and our intrinsic valuation, WI Co Ltd (073570.KQ) is overvalued by 42.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 384.90 - 486.16 | 462.36 | -42.2% |
| DCF (Growth 10y) | 383.02 - 35.83 | 300.49 | -62.4% |
| DCF (EBITDA 5y) | 412.83 - 360.19 | 396.01 | -50.5% |
| DCF (EBITDA 10y) | 360.80 - 252.74 | 322.00 | -59.8% |
| Fair Value | -9,141.25 - -9,141.25 | -9,141.25 | -1,242.66% |
| P/E | (17,368.33) - (21,463.60) | (19,425.11) | -2528.1% |
| EV/EBITDA | (213.55) - (318.37) | (318.37) | -139.8% |
| EPV | (963.99) - (2,092.16) | (1,528.08) | -291.0% |
| DDM - Stable | (12,981.39) - (53,463.07) | (33,222.25) | -4252.8% |
| DDM - Multi | (10,502.97) - (35,962.07) | (16,535.01) | -2166.9% |
| Market Cap (mil) | 37,184.24 |
| Beta | 0.98 |
| Outstanding shares (mil) | 46.48 |
| Enterprise Value (mil) | 15,147.14 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.47% |
| Cost of Debt | 5.50% |
| WACC | 8.39% |