As of 2025-06-02, the Intrinsic Value of Wonik Materials Co Ltd (104830.KQ) is 49,583.98 KRW. This 104830.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20,400.00 KRW, the upside of Wonik Materials Co Ltd is 143.10%.
The range of the Intrinsic Value is 26,079.06 - 361,799.21 KRW
Based on its market price of 20,400.00 KRW and our intrinsic valuation, Wonik Materials Co Ltd (104830.KQ) is undervalued by 143.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26,079.06 - 361,799.21 | 49,583.98 | 143.1% |
| DCF (Growth 10y) | 114,801.80 - 1,779,854.56 | 230,056.30 | 1027.7% |
| DCF (EBITDA 5y) | 72,638.90 - 126,197.67 | 97,408.99 | 377.5% |
| DCF (EBITDA 10y) | 123,910.91 - 252,232.08 | 178,038.80 | 772.7% |
| Fair Value | 68,861.00 - 68,861.00 | 68,861.00 | 237.55% |
| P/E | 21,704.93 - 37,678.04 | 26,993.72 | 32.3% |
| EV/EBITDA | 29,131.59 - 45,969.19 | 37,652.22 | 84.6% |
| EPV | 19,815.32 - 43,530.89 | 31,673.12 | 55.3% |
| DDM - Stable | 32,365.01 - 226,387.71 | 129,376.69 | 534.2% |
| DDM - Multi | 155,187.95 - 867,744.60 | 265,796.19 | 1202.9% |
| Market Cap (mil) | 257,244.00 |
| Beta | 1.19 |
| Outstanding shares (mil) | 12.61 |
| Enterprise Value (mil) | 281,270.70 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.03% |
| Cost of Debt | 15.39% |
| WACC | 7.90% |