As of 2026-04-02, the Intrinsic Value of KISCO Corp (104700.KS) is 26,344.61 KRW. This 104700.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8,950.00 KRW, the upside of KISCO Corp is 194.40%.
The range of the Intrinsic Value is 18,562.70 - 47,035.93 KRW
Based on its market price of 8,950.00 KRW and our intrinsic valuation, KISCO Corp (104700.KS) is undervalued by 194.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18,562.70 - 47,035.93 | 26,344.61 | 194.4% |
| DCF (Growth 10y) | 22,615.80 - 53,697.98 | 31,170.37 | 248.3% |
| DCF (EBITDA 5y) | 13,825.06 - 18,241.83 | 15,920.59 | 77.9% |
| DCF (EBITDA 10y) | 17,784.31 - 23,598.18 | 20,469.68 | 128.7% |
| Fair Value | -2,130.94 - -2,130.94 | -2,130.94 | -123.81% |
| P/E | (1,208.67) - 13,981.75 | 5,546.07 | -38.0% |
| EV/EBITDA | (442.37) - 7,834.29 | 3,134.91 | -65.0% |
| EPV | 18,957.38 - 25,631.25 | 22,294.32 | 149.1% |
| DDM - Stable | (947.03) - (3,241.49) | (2,094.26) | -123.4% |
| DDM - Multi | 23,748.43 - 63,024.45 | 34,477.64 | 285.2% |
| Market Cap (mil) | 326,227.50 |
| Beta | 0.25 |
| Outstanding shares (mil) | 36.45 |
| Enterprise Value (mil) | 310,607.20 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.33% |
| Cost of Debt | 5.00% |
| WACC | 6.33% |