090460.KQ
BH Co Ltd
Price:  
12,920.00 
KRW
Volume:  
421,579.00
Korea, Republic of | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

090460.KQ Intrinsic Value

135.30 %
Upside

What is the intrinsic value of 090460.KQ?

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

Is 090460.KQ undervalued or overvalued?

Based on its market price of 12,920.00 KRW and our intrinsic valuation, BH Co Ltd (090460.KQ) is undervalued by 135.30%.

12,920.00 KRW
Stock Price
30,399.14 KRW
Intrinsic Value
Intrinsic Value Details

090460.KQ Intrinsic Value - Valuation Summary

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%

090460.KQ Intrinsic Value - Key Valuation Metrics

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%