As of 2025-07-20, the Intrinsic Value of Woori Net Co Ltd (115440.KQ) is 14,735.03 KRW. This 115440.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6,380.00 KRW, the upside of Woori Net Co Ltd is 131.00%.
The range of the Intrinsic Value is 12,982.91 - 17,489.91 KRW
Based on its market price of 6,380.00 KRW and our intrinsic valuation, Woori Net Co Ltd (115440.KQ) is undervalued by 131.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12,982.91 - 17,489.91 | 14,735.03 | 131.0% |
| DCF (Growth 10y) | 13,816.53 - 18,445.75 | 15,625.02 | 144.9% |
| DCF (EBITDA 5y) | 11,121.41 - 13,207.00 | 12,565.60 | 97.0% |
| DCF (EBITDA 10y) | 12,468.79 - 14,956.34 | 13,984.97 | 119.2% |
| Fair Value | 4,475.85 - 4,475.85 | 4,475.85 | -29.85% |
| P/E | 6,769.98 - 9,184.44 | 7,680.08 | 20.4% |
| EV/EBITDA | 7,023.80 - 11,171.13 | 9,083.15 | 42.4% |
| EPV | 18,951.99 - 24,450.95 | 21,701.48 | 240.1% |
| DDM - Stable | 5,966.08 - 12,189.35 | 9,077.71 | 42.3% |
| DDM - Multi | 5,091.88 - 8,465.56 | 6,390.82 | 0.2% |
| Market Cap (mil) | 68,840.20 |
| Beta | 0.30 |
| Outstanding shares (mil) | 10.79 |
| Enterprise Value (mil) | 41,508.70 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.06% |
| Cost of Debt | 4.25% |
| WACC | 7.64% |