As of 2025-07-21, the Intrinsic Value of E Credible Co Ltd (092130.KQ) is 22,265.37 KRW. This 092130.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16,740.00 KRW, the upside of E Credible Co Ltd is 33.00%.
The range of the Intrinsic Value is 17,790.82 - 31,886.14 KRW
Based on its market price of 16,740.00 KRW and our intrinsic valuation, E Credible Co Ltd (092130.KQ) is undervalued by 33.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17,790.82 - 31,886.14 | 22,265.37 | 33.0% |
| DCF (Growth 10y) | 20,086.53 - 34,875.51 | 24,823.09 | 48.3% |
| DCF (EBITDA 5y) | 14,441.99 - 18,180.12 | 16,456.36 | -1.7% |
| DCF (EBITDA 10y) | 17,241.00 - 21,970.96 | 19,627.88 | 17.3% |
| Fair Value | 5,415.45 - 5,415.45 | 5,415.45 | -67.65% |
| P/E | 19,215.14 - 27,120.57 | 23,135.84 | 38.2% |
| EV/EBITDA | 11,965.79 - 19,082.61 | 14,972.16 | -10.6% |
| EPV | 16,526.45 - 20,800.26 | 18,663.37 | 11.5% |
| DDM - Stable | 9,565.98 - 26,512.82 | 18,039.37 | 7.8% |
| DDM - Multi | 11,792.77 - 25,718.69 | 16,205.81 | -3.2% |
| Market Cap (mil) | 201,549.60 |
| Beta | 0.23 |
| Outstanding shares (mil) | 12.04 |
| Enterprise Value (mil) | 155,376.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.80% |
| Cost of Debt | 4.25% |
| WACC | 7.80% |