As of 2025-05-15, the Intrinsic Value of Woojin Inc (105840.KS) is 9,900.10 KRW. This 105840.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7,860.00 KRW, the upside of Woojin Inc is 26.00%.
The range of the Intrinsic Value is 8,115.57 - 13,023.54 KRW
Based on its market price of 7,860.00 KRW and our intrinsic valuation, Woojin Inc (105840.KS) is undervalued by 26.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8,115.57 - 13,023.54 | 9,900.10 | 26.0% |
| DCF (Growth 10y) | 10,722.65 - 17,440.03 | 13,172.87 | 67.6% |
| DCF (EBITDA 5y) | 7,715.75 - 9,377.81 | 8,402.23 | 6.9% |
| DCF (EBITDA 10y) | 9,880.31 - 12,530.07 | 10,999.04 | 39.9% |
| Fair Value | 16,848.05 - 16,848.05 | 16,848.05 | 114.35% |
| P/E | 5,970.94 - 8,158.77 | 7,304.95 | -7.1% |
| EV/EBITDA | 6,325.57 - 7,403.30 | 6,850.59 | -12.8% |
| EPV | 9,216.76 - 12,327.79 | 10,772.28 | 37.1% |
| DDM - Stable | 6,255.53 - 14,091.77 | 10,173.66 | 29.4% |
| DDM - Multi | 11,155.42 - 20,298.53 | 14,471.98 | 84.1% |
| Market Cap (mil) | 158,772.00 |
| Beta | 1.13 |
| Outstanding shares (mil) | 20.20 |
| Enterprise Value (mil) | 136,283.60 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.92% |
| Cost of Debt | 4.25% |
| WACC | 6.89% |