As of 2025-07-11, the Intrinsic Value of BH Co Ltd (090460.KQ) is 30,399.14 KRW. This 090460.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12,920.00 KRW, the upside of BH Co Ltd is 135.30%.
The range of the Intrinsic Value is 25,487.00 - 37,306.07 KRW
Based on its market price of 12,920.00 KRW and our intrinsic valuation, BH Co Ltd (090460.KQ) is undervalued by 135.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25,487.00 - 37,306.07 | 30,399.14 | 135.3% |
| DCF (Growth 10y) | 28,699.39 - 40,732.82 | 33,732.06 | 161.1% |
| DCF (EBITDA 5y) | 18,511.66 - 25,163.81 | 20,982.88 | 62.4% |
| DCF (EBITDA 10y) | 24,394.20 - 32,304.06 | 27,533.26 | 113.1% |
| Fair Value | 113,586.50 - 113,586.50 | 113,586.50 | 779.15% |
| P/E | 21,486.01 - 90,324.15 | 43,766.69 | 238.8% |
| EV/EBITDA | 13,159.40 - 18,807.62 | 15,825.25 | 22.5% |
| EPV | 14,655.65 - 19,218.15 | 16,936.90 | 31.1% |
| DDM - Stable | 23,833.95 - 42,686.37 | 33,260.09 | 157.4% |
| DDM - Multi | 25,854.10 - 37,436.13 | 30,678.37 | 137.4% |
| Market Cap (mil) | 409,251.34 |
| Beta | 0.82 |
| Outstanding shares (mil) | 31.68 |
| Enterprise Value (mil) | 521,996.34 |
| Market risk premium | 6.25% |
| Cost of Equity | 11.96% |
| Cost of Debt | 4.30% |
| WACC | 10.08% |