As of 2025-07-07, the Intrinsic Value of Alton Sports Co Ltd (123750.KQ) is (7,469. KRW. This 123750.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,540.00 KRW, the upside of Alton Sports Co Ltd is -585%.

The range of the Intrinsic Value is (58,976.35) - (4,107.54) KRW.

Is 123750.KQ undervalued or overvalued?

Based on its market price of 1,540.00 KRW and our intrinsic valuation, Alton Sports Co Ltd (123750.KQ) is overvalued by 585%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

1,540.00 KRW

Stock Price

(7,469. KRW

Intrinsic Value

Intrinsic Value Details

123750.KQ Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	(58,976.35) - (4,107.54)	(7,469.43)	-585.0%
Peter Lynch Fair Value	-2,190.45 - -2,190.45	-2,190.45	-242.24%
P/E Multiples	(5,896.69) - (7,062.01)	(6,538.50)	-524.6%
EV/EBITDA Multiples	(2,626.39) - (3,119.48)	(3,015.58)	-295.8%
Earnings Power Value	652.03 - 783.29	717.66	-53.4%

123750.KQ Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Thunder Tiger Corp	5.19 - 137.73	11.25	-81.3%
Bonny Worldwide Ltd	165.99 - 335.02	218.01	32.1%
Honma Golf Ltd	2.23 - 3.3	2.58	-26.4%
Samick Musical Instruments Co Ltd	367.49 - 31,575.28	1,309.84	-2.6%
Playmates Toys Ltd	1.16 - 1.46	1.26	129.1%
Aurora World Corp	3,179.57 - 53,699.74	20,512.13	14.5%
Samchuly Bicycle Co Ltd	2,165.26 - 11,224.18	4,471.65	0.8%
Sino Golf Holdings Ltd	0.02 - 0.08	0.03	-47.0%
Graphite Design Inc	1,111.64 - 1,505.92	1,259.06	103.1%
Hosoya Pyro-Engineering Co Ltd	647.01 - 1,435.93	871.76	-12.9%

123750.KQ Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	19,635
Beta	0.04
Outstanding shares (mil)	13
Enterprise Value (mil)	14,412

Market risk premium	6.3%
Cost of Equity	7.15%
Cost of Debt	5.75%
WACC	6.8%