As of 2025-05-17, the Intrinsic Value of Digital Imaging Technology Inc (110990.KQ) is 19,160.95 KRW. This 110990.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13,030.00 KRW, the upside of Digital Imaging Technology Inc is 47.10%.
The range of the Intrinsic Value is 15,439.62 - 25,419.51 KRW
Based on its market price of 13,030.00 KRW and our intrinsic valuation, Digital Imaging Technology Inc (110990.KQ) is undervalued by 47.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15,439.62 - 25,419.51 | 19,160.95 | 47.1% |
| DCF (Growth 10y) | 18,897.83 - 31,173.70 | 23,489.79 | 80.3% |
| DCF (EBITDA 5y) | 19,741.42 - 24,860.64 | 21,521.12 | 65.2% |
| DCF (EBITDA 10y) | 22,576.03 - 30,844.06 | 25,749.19 | 97.6% |
| Fair Value | 38,266.50 - 38,266.50 | 38,266.50 | 193.68% |
| P/E | 17,294.71 - 31,378.56 | 22,297.76 | 71.1% |
| EV/EBITDA | 11,307.99 - 14,817.65 | 13,296.38 | 2.0% |
| EPV | 5,955.60 - 8,227.20 | 7,091.38 | -45.6% |
| DDM - Stable | 9,912.80 - 21,443.33 | 15,678.04 | 20.3% |
| DDM - Multi | 16,598.15 - 29,287.53 | 21,310.74 | 63.6% |
| Market Cap (mil) | 246,267.00 |
| Beta | 1.81 |
| Outstanding shares (mil) | 18.90 |
| Enterprise Value (mil) | 234,336.80 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.62% |
| Cost of Debt | 4.25% |
| WACC | 9.60% |