As of 2025-07-20, the Intrinsic Value of ThinkwareSystems Corp (084730.KQ) is 72,938.70 KRW. This 084730.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8,920.00 KRW, the upside of ThinkwareSystems Corp is 717.70%.
The range of the Intrinsic Value is 36,546.16 - 797,270.08 KRW
Based on its market price of 8,920.00 KRW and our intrinsic valuation, ThinkwareSystems Corp (084730.KQ) is undervalued by 717.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 36,546.16 - 797,270.08 | 72,938.70 | 717.7% |
| DCF (Growth 10y) | 66,317.15 - 1,363,054.39 | 128,587.76 | 1341.6% |
| DCF (EBITDA 5y) | 17,863.43 - 42,283.02 | 27,066.27 | 203.4% |
| DCF (EBITDA 10y) | 34,772.87 - 74,537.75 | 49,469.71 | 454.6% |
| Fair Value | 13,184.22 - 13,184.22 | 13,184.22 | 47.81% |
| P/E | 5,231.50 - 28,728.47 | 13,854.19 | 55.3% |
| EV/EBITDA | 3,152.62 - 14,346.23 | 7,798.76 | -12.6% |
| EPV | 15,458.57 - 28,341.53 | 21,900.09 | 145.5% |
| DDM - Stable | 5,768.63 - 28,083.75 | 16,926.19 | 89.8% |
| DDM - Multi | 55,782.37 - 217,482.14 | 89,546.89 | 903.9% |
| Market Cap (mil) | 99,101.20 |
| Beta | 0.88 |
| Outstanding shares (mil) | 11.11 |
| Enterprise Value (mil) | 151,865.90 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.45% |
| Cost of Debt | 6.38% |
| WACC | 6.02% |