As of 2025-07-18, the Intrinsic Value of Gabia Inc (079940.KQ) is 31,805.24 KRW. This 079940.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25,000.00 KRW, the upside of Gabia Inc is 27.20%.
The range of the Intrinsic Value is 21,644.37 - 55,167.83 KRW
Based on its market price of 25,000.00 KRW and our intrinsic valuation, Gabia Inc (079940.KQ) is undervalued by 27.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21,644.37 - 55,167.83 | 31,805.24 | 27.2% |
| DCF (Growth 10y) | 22,431.15 - 52,773.51 | 31,699.19 | 26.8% |
| DCF (EBITDA 5y) | 46,194.10 - 62,355.35 | 55,403.96 | 121.6% |
| DCF (EBITDA 10y) | 46,516.51 - 66,818.32 | 57,290.15 | 129.2% |
| Fair Value | 12,488.44 - 12,488.44 | 12,488.44 | -50.05% |
| P/E | 17,008.48 - 48,199.37 | 29,163.32 | 16.7% |
| EV/EBITDA | 19,688.40 - 94,467.17 | 41,904.76 | 67.6% |
| EPV | (19,579.89) - (23,585.23) | (21,582.57) | -186.3% |
| DDM - Stable | 7,894.20 - 21,318.55 | 14,606.35 | -41.6% |
| DDM - Multi | 24,515.31 - 51,271.28 | 33,150.07 | 32.6% |
| Market Cap (mil) | 338,500.00 |
| Beta | 0.36 |
| Outstanding shares (mil) | 13.54 |
| Enterprise Value (mil) | 437,232.80 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.80% |
| Cost of Debt | 4.25% |
| WACC | 7.03% |