As of 2025-07-13, the Intrinsic Value of Rsupport Co Ltd (131370.KQ) is 1,620.63 KRW. This 131370.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,125.00 KRW, the upside of Rsupport Co Ltd is -48.10%.
The range of the Intrinsic Value is 1,113.53 - 3,674.11 KRW
Based on its market price of 3,125.00 KRW and our intrinsic valuation, Rsupport Co Ltd (131370.KQ) is overvalued by 48.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,113.53 - 3,674.11 | 1,620.63 | -48.1% |
| DCF (Growth 10y) | 899.65 - 2,402.16 | 1,204.27 | -61.5% |
| DCF (EBITDA 5y) | 3,419.38 - 4,910.45 | 3,995.41 | 27.9% |
| DCF (EBITDA 10y) | 2,702.13 - 4,467.91 | 3,380.94 | 8.2% |
| Fair Value | 967.27 - 967.27 | 967.27 | -69.05% |
| P/E | 775.36 - 1,486.17 | 1,056.66 | -66.2% |
| EV/EBITDA | 1,709.79 - 4,728.65 | 3,119.69 | -0.2% |
| EPV | (570.79) - (1,036.60) | (803.69) | -125.7% |
| DDM - Stable | 331.36 - 1,721.37 | 1,026.36 | -67.2% |
| DDM - Multi | 689.41 - 2,934.90 | 1,133.82 | -63.7% |
| Market Cap (mil) | 166,468.75 |
| Beta | 0.41 |
| Outstanding shares (mil) | 53.27 |
| Enterprise Value (mil) | 160,722.75 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.10% |
| Cost of Debt | 4.25% |
| WACC | 8.06% |