As of 2025-06-03, the Intrinsic Value of INFOvine Co Ltd (115310.KQ) is 71,803.79 KRW. This 115310.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37,400.00 KRW, the upside of INFOvine Co Ltd is 92.00%.
The range of the Intrinsic Value is 63,553.06 - 84,692.45 KRW
Based on its market price of 37,400.00 KRW and our intrinsic valuation, INFOvine Co Ltd (115310.KQ) is undervalued by 92.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 63,553.06 - 84,692.45 | 71,803.79 | 92.0% |
| DCF (Growth 10y) | 69,944.99 - 93,674.90 | 79,253.27 | 111.9% |
| DCF (EBITDA 5y) | 58,149.57 - 64,896.86 | 61,518.16 | 64.5% |
| DCF (EBITDA 10y) | 66,119.49 - 77,031.50 | 71,285.67 | 90.6% |
| Fair Value | 27,522.60 - 27,522.60 | 27,522.60 | -26.41% |
| P/E | 64,349.20 - 79,838.57 | 70,507.05 | 88.5% |
| EV/EBITDA | 47,578.50 - 60,383.66 | 53,080.70 | 41.9% |
| EPV | 62,277.72 - 78,067.43 | 70,172.63 | 87.6% |
| DDM - Stable | 34,361.49 - 69,433.74 | 51,897.63 | 38.8% |
| DDM - Multi | 43,662.57 - 70,534.39 | 54,085.22 | 44.6% |
| Market Cap (mil) | 60,943.68 |
| Beta | 0.44 |
| Outstanding shares (mil) | 1.63 |
| Enterprise Value (mil) | 29,061.27 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.67% |
| Cost of Debt | 5.00% |
| WACC | 9.44% |