As of 2025-07-21, the Intrinsic Value of Kuk Il Paper MFG Co Ltd (078130.KQ) is 771.68 KRW. This 078130.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 Kuk Il Paper MFG Co Ltd is -3.50%.
The range of the Intrinsic Value is 555.33 - 1,457.26 KRW
Based on its market price of 800.00 KRW and our intrinsic valuation, Kuk Il Paper MFG Co Ltd (078130.KQ) is overvalued by 3.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 555.33 - 1,457.26 | 771.68 | -3.5% |
| DCF (Growth 10y) | 658.20 - 1,674.70 | 903.79 | 13.0% |
| DCF (EBITDA 5y) | 413.78 - 534.32 | 483.05 | -39.6% |
| DCF (EBITDA 10y) | 539.12 - 719.87 | 635.29 | -20.6% |
| Fair Value | -69.03 - -69.03 | -69.03 | -108.63% |
| P/E | (159.87) - 74.63 | (61.04) | -107.6% |
| EV/EBITDA | 17.63 - 168.68 | 81.56 | -89.8% |
| EPV | 477.08 - 631.39 | 554.23 | -30.7% |
| DDM - Stable | (157.51) - (642.11) | (399.81) | -150.0% |
| DDM - Multi | 363.17 - 1,164.74 | 555.41 | -30.6% |
| Market Cap (mil) | 102,096.00 |
| Beta | 0.37 |
| Outstanding shares (mil) | 127.62 |
| Enterprise Value (mil) | 94,342.60 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.04% |
| Cost of Debt | 5.50% |
| WACC | 7.03% |