As of 2025-05-14, the Intrinsic Value of Alticast Corp (085810.KQ) is (4,416.31) KRW. This 085810.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 628.00 KRW, the upside of Alticast Corp is -803.20%.
The range of the Intrinsic Value is (21,747.06) - (2,386.51) KRW
Based on its market price of 628.00 KRW and our intrinsic valuation, Alticast Corp (085810.KQ) is overvalued by 803.20%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (21,747.06) - (2,386.51) | (4,416.31) | -803.2% |
| DCF (Growth 10y) | (2,444.49) - (20,052.55) | (4,304.77) | -785.5% |
| DCF (EBITDA 5y) | (770.56) - (1,316.70) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (1,140.53) - (1,768.45) | (1,234.50) | -123450.0% |
| Fair Value | -2,011.16 - -2,011.16 | -2,011.16 | -420.25% |
| P/E | (5,406.00) - (6,210.47) | (5,711.70) | -1009.5% |
| EV/EBITDA | (514.70) - (1,003.99) | (849.63) | -235.3% |
| EPV | (423.99) - (749.59) | (586.79) | -193.4% |
| DDM - Stable | (5,840.59) - (53,164.30) | (29,502.41) | -4797.8% |
| DDM - Multi | (5,477.30) - (39,267.07) | (9,659.67) | -1638.2% |
| Market Cap (mil) | 31,312.08 |
| Beta | 0.42 |
| Outstanding shares (mil) | 49.86 |
| Enterprise Value (mil) | 10,506.18 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.75% |
| Cost of Debt | 5.50% |
| WACC | 6.62% |