As of 2026-04-04, the Intrinsic Value of Grand Korea Leisure Co Ltd (114090.KS) is 15,809.46 KRW. This 114090.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11,320.00 KRW, the upside of Grand Korea Leisure Co Ltd is 39.70%.
The range of the Intrinsic Value is 12,088.64 - 25,567.90 KRW
Based on its market price of 11,320.00 KRW and our intrinsic valuation, Grand Korea Leisure Co Ltd (114090.KS) is undervalued by 39.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12,088.64 - 25,567.90 | 15,809.46 | 39.7% |
| DCF (Growth 10y) | 13,199.92 - 26,689.92 | 16,954.41 | 49.8% |
| DCF (EBITDA 5y) | 9,441.77 - 12,384.40 | 11,266.98 | -0.5% |
| DCF (EBITDA 10y) | 11,004.81 - 14,484.12 | 12,988.97 | 14.7% |
| Fair Value | 19,023.75 - 19,023.75 | 19,023.75 | 68.05% |
| P/E | 7,868.23 - 11,175.63 | 9,503.62 | -16.0% |
| EV/EBITDA | 9,758.04 - 13,468.47 | 11,988.38 | 5.9% |
| EPV | 15,768.81 - 20,651.36 | 18,210.15 | 60.9% |
| DDM - Stable | 7,828.60 - 25,876.08 | 16,852.41 | 48.9% |
| DDM - Multi | 9,976.40 - 24,657.18 | 14,094.18 | 24.5% |
| Market Cap (mil) | 700,255.20 |
| Beta | 0.08 |
| Outstanding shares (mil) | 61.86 |
| Enterprise Value (mil) | 538,923.20 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.73% |
| Cost of Debt | 4.25% |
| WACC | 6.49% |