As of 2025-07-09, the Intrinsic Value of StarFlex Co Ltd (115570.KQ) is 3,846.67 KRW. This 115570.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,365.00 KRW, the upside of StarFlex Co Ltd is 14.30%.
The range of the Intrinsic Value is 1,759.65 - 9,763.65 KRW
Based on its market price of 3,365.00 KRW and our intrinsic valuation, StarFlex Co Ltd (115570.KQ) is undervalued by 14.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,759.65 - 9,763.65 | 3,846.67 | 14.3% |
| DCF (Growth 10y) | 5,145.14 - 18,374.50 | 8,611.07 | 155.9% |
| DCF (EBITDA 5y) | 1,058.04 - 3,410.51 | 1,388.05 | -58.8% |
| DCF (EBITDA 10y) | 3,568.03 - 7,314.59 | 4,245.99 | 26.2% |
| Fair Value | 3,389.76 - 3,389.76 | 3,389.76 | 0.74% |
| P/E | 3,491.92 - 4,298.22 | 3,781.28 | 12.4% |
| EV/EBITDA | (868.99) - 1,686.82 | (163.39) | -104.9% |
| EPV | (523.74) - (46.33) | (285.03) | -108.5% |
| DDM - Stable | 5,874.19 - 19,904.00 | 12,889.10 | 283.0% |
| DDM - Multi | 12,440.29 - 33,793.97 | 18,310.03 | 444.1% |
| Market Cap (mil) | 26,852.70 |
| Beta | 1.04 |
| Outstanding shares (mil) | 7.98 |
| Enterprise Value (mil) | 42,976.40 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.57% |
| Cost of Debt | 4.25% |
| WACC | 5.74% |