As of 2025-07-08, the Intrinsic Value of ISC Co Ltd (095340.KQ) is 31,340.28 KRW. This 095340.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61,100.00 KRW, the upside of ISC Co Ltd is -48.70%.
The range of the Intrinsic Value is 25,044.20 - 42,668.11 KRW
Based on its market price of 61,100.00 KRW and our intrinsic valuation, ISC Co Ltd (095340.KQ) is overvalued by 48.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25,044.20 - 42,668.11 | 31,340.28 | -48.7% |
| DCF (Growth 10y) | 34,158.12 - 56,873.46 | 42,342.26 | -30.7% |
| DCF (EBITDA 5y) | 38,952.97 - 54,358.80 | 46,152.27 | -24.5% |
| DCF (EBITDA 10y) | 46,222.30 - 67,095.43 | 55,653.19 | -8.9% |
| Fair Value | 53,901.75 - 53,901.75 | 53,901.75 | -11.78% |
| P/E | 37,520.83 - 69,436.61 | 52,382.83 | -14.3% |
| EV/EBITDA | 22,712.26 - 46,908.69 | 32,548.22 | -46.7% |
| EPV | 11,642.49 - 14,483.00 | 13,062.74 | -78.6% |
| DDM - Stable | 14,824.36 - 33,737.39 | 24,280.90 | -60.3% |
| DDM - Multi | 32,850.91 - 58,821.24 | 42,228.25 | -30.9% |
| Market Cap (mil) | 1,295,320.00 |
| Beta | 1.50 |
| Outstanding shares (mil) | 21.20 |
| Enterprise Value (mil) | 1,282,274.40 |
| Market risk premium | 5.82% |
| Cost of Equity | 10.97% |
| Cost of Debt | 6.26% |
| WACC | 10.76% |