As of 2025-07-07, the Intrinsic Value of Lutronic Corp (085370.KQ) is 39,763.08 KRW. This 085370.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36,700.00 KRW, the upside of Lutronic Corp is 8.30%.
The range of the Intrinsic Value is 28,568.30 - 69,696.97 KRW
Based on its market price of 36,700.00 KRW and our intrinsic valuation, Lutronic Corp (085370.KQ) is undervalued by 8.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28,568.30 - 69,696.97 | 39,763.08 | 8.3% |
| DCF (Growth 10y) | 48,327.11 - 119,157.87 | 67,702.56 | 84.5% |
| DCF (EBITDA 5y) | 34,046.46 - 47,379.21 | 40,488.30 | 10.3% |
| DCF (EBITDA 10y) | 48,110.41 - 69,898.53 | 58,203.01 | 58.6% |
| Fair Value | 28,654.50 - 28,654.50 | 28,654.50 | -21.92% |
| P/E | 14,212.63 - 23,221.61 | 17,372.79 | -52.7% |
| EV/EBITDA | 15,525.10 - 20,612.09 | 18,854.25 | -48.6% |
| EPV | 13,746.21 - 18,055.92 | 15,901.07 | -56.7% |
| DDM - Stable | 11,423.99 - 39,258.79 | 25,341.37 | -30.9% |
| DDM - Multi | 35,968.76 - 94,128.94 | 51,821.77 | 41.2% |
| Market Cap (mil) | 919,834.10 |
| Beta | 0.62 |
| Outstanding shares (mil) | 25.06 |
| Enterprise Value (mil) | 874,772.50 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.83% |
| Cost of Debt | 4.25% |
| WACC | 7.80% |