As of 2025-06-17, the Intrinsic Value of Alpha Holdings Inc (117670.KQ) is 337.69 KRW. This 117670.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 945.00 KRW, the upside of Alpha Holdings Inc is -64.30%.
The range of the Intrinsic Value is 255.32 - 568.94 KRW
Based on its market price of 945.00 KRW and our intrinsic valuation, Alpha Holdings Inc (117670.KQ) is overvalued by 64.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 255.32 - 568.94 | 337.69 | -64.3% |
| DCF (Growth 10y) | 644.60 - 1,736.07 | 932.54 | -1.3% |
| DCF (EBITDA 5y) | 581.87 - 2,196.41 | 1,259.55 | 33.3% |
| DCF (EBITDA 10y) | 772.61 - 2,886.09 | 1,591.94 | 68.5% |
| Fair Value | -886.95 - -886.95 | -886.95 | -193.86% |
| P/E | (1,621.35) - (2,341.55) | (1,796.08) | -290.1% |
| EV/EBITDA | (57.86) - 750.86 | 136.64 | -85.5% |
| EPV | (844.25) - (1,493.10) | (1,168.68) | -223.7% |
| DDM - Stable | (1,151.99) - (3,834.42) | (2,493.20) | -363.8% |
| DDM - Multi | (341.58) - (932.94) | (505.48) | -153.5% |
| Market Cap (mil) | 46,333.44 |
| Beta | 0.51 |
| Outstanding shares (mil) | 49.03 |
| Enterprise Value (mil) | 38,313.91 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.47% |
| Cost of Debt | 5.50% |
| WACC | 8.47% |