As of 2026-04-04, the Intrinsic Value of Makus Inc (093520.KQ) is 55,550.53 KRW. This 093520.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21,700.00 KRW, the upside of Makus Inc is 156.00%.
The range of the Intrinsic Value is 41,252.31 - 114,066.27 KRW
Based on its market price of 21,700.00 KRW and our intrinsic valuation, Makus Inc (093520.KQ) is undervalued by 156.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 41,252.31 - 114,066.27 | 55,550.53 | 156.0% |
| DCF (Growth 10y) | 46,065.87 - 146,650.17 | 65,327.18 | 201.0% |
| DCF (EBITDA 5y) | 42,649.46 - 77,395.97 | 55,978.66 | 158.0% |
| DCF (EBITDA 10y) | 46,801.48 - 104,893.69 | 65,459.69 | 201.7% |
| Fair Value | 61,804.75 - 61,804.75 | 61,804.75 | 184.81% |
| P/E | 26,749.08 - 46,279.36 | 33,968.87 | 56.5% |
| EV/EBITDA | 22,903.95 - 35,861.49 | 26,644.83 | 22.8% |
| EPV | 19,094.52 - 46,116.38 | 32,605.41 | 50.3% |
| DDM - Stable | 19,117.43 - 40,905.95 | 30,011.74 | 38.3% |
| DDM - Multi | 37,160.34 - 64,286.51 | 47,318.98 | 118.1% |
| Market Cap (mil) | 202,336.22 |
| Beta | 1.35 |
| Outstanding shares (mil) | 9.32 |
| Enterprise Value (mil) | 126,768.83 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.75% |
| Cost of Debt | 75.51% |
| WACC | 13.54% |