As of 2025-05-18, the Intrinsic Value of Huons Global Co Ltd (084110.KQ) is 39,986.39 KRW. This 084110.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45,200.00 KRW, the upside of Huons Global Co Ltd is -11.50%.
The range of the Intrinsic Value is 26,654.34 - 76,872.14 KRW
Based on its market price of 45,200.00 KRW and our intrinsic valuation, Huons Global Co Ltd (084110.KQ) is overvalued by 11.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26,654.34 - 76,872.14 | 39,986.39 | -11.5% |
| DCF (Growth 10y) | 52,168.24 - 143,720.04 | 76,574.76 | 69.4% |
| DCF (EBITDA 5y) | 78,710.98 - 116,449.73 | 95,550.22 | 111.4% |
| DCF (EBITDA 10y) | 93,713.43 - 146,430.66 | 116,717.85 | 158.2% |
| Fair Value | 10,202.15 - 10,202.15 | 10,202.15 | -77.43% |
| P/E | 19,180.02 - 53,857.86 | 33,826.22 | -25.2% |
| EV/EBITDA | 52,245.59 - 84,670.14 | 68,318.81 | 51.1% |
| EPV | 8,402.30 - 13,365.45 | 10,883.86 | -75.9% |
| DDM - Stable | 16,562.65 - 52,888.78 | 34,725.71 | -23.2% |
| DDM - Multi | 68,095.32 - 161,088.28 | 94,861.55 | 109.9% |
| Market Cap (mil) | 571,328.00 |
| Beta | 1.03 |
| Outstanding shares (mil) | 12.64 |
| Enterprise Value (mil) | 628,231.80 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.05% |
| Cost of Debt | 4.25% |
| WACC | 6.29% |