As of 2025-07-07, the Intrinsic Value of RFsemi Technologies Inc (096610.KQ) is 469.02 KRW. This 096610.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,965.00 KRW, the upside of RFsemi Technologies Inc is -84.20%.
The range of the Intrinsic Value is 246.94 - 1,325.41 KRW
Based on its market price of 2,965.00 KRW and our intrinsic valuation, RFsemi Technologies Inc (096610.KQ) is overvalued by 84.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 246.94 - 1,325.41 | 469.02 | -84.2% |
| DCF (Growth 10y) | 1,029.44 - 4,403.61 | 1,724.69 | -41.8% |
| DCF (EBITDA 5y) | 528.26 - 928.58 | 721.93 | -75.7% |
| DCF (EBITDA 10y) | 1,395.72 - 2,496.49 | 1,902.73 | -35.8% |
| Fair Value | -268.90 - -268.90 | -268.90 | -109.07% |
| P/E | (419.49) - (527.05) | (506.88) | -117.1% |
| EV/EBITDA | 203.68 - 573.53 | 362.42 | -87.8% |
| EPV | (2,586.61) - (3,554.43) | (3,070.52) | -203.6% |
| DDM - Stable | (586.27) - (2,613.10) | (1,599.68) | -154.0% |
| DDM - Multi | 764.21 - 2,706.73 | 1,199.35 | -59.5% |
| Market Cap (mil) | 51,561.35 |
| Beta | 3.44 |
| Outstanding shares (mil) | 17.39 |
| Enterprise Value (mil) | 52,951.48 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.14% |
| Cost of Debt | 5.50% |
| WACC | 7.85% |