As of 2025-05-20, the Intrinsic Value of People & Technology Inc (137400.KQ) is 100,728.73 KRW. This 137400.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 36,000.00 KRW, the upside of People & Technology Inc is 179.80%.
The range of the Intrinsic Value is 46,871.85 - 261,062.88 KRW
Based on its market price of 36,000.00 KRW and our intrinsic valuation, People & Technology Inc (137400.KQ) is undervalued by 179.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (107,520.97) - (66,768.21) | (77,243.05) | -314.6% |
| DCF (Growth 10y) | 46,871.85 - 261,062.88 | 100,728.73 | 179.8% |
| DCF (EBITDA 5y) | 62,114.39 - 90,586.71 | 78,715.76 | 118.7% |
| DCF (EBITDA 10y) | 98,356.74 - 156,834.21 | 128,723.33 | 257.6% |
| Fair Value | 149,494.00 - 149,494.00 | 149,494.00 | 315.26% |
| P/E | 60,993.77 - 90,098.43 | 72,719.85 | 102.0% |
| EV/EBITDA | 40,650.86 - 78,472.51 | 57,479.95 | 59.7% |
| EPV | 9,138.05 - 15,147.82 | 12,142.92 | -66.3% |
| DDM - Stable | 49,289.16 - 167,988.98 | 108,639.01 | 201.8% |
| DDM - Multi | 136,794.60 - 377,355.37 | 202,616.26 | 462.8% |
| Market Cap (mil) | 854,640.00 |
| Beta | 1.58 |
| Outstanding shares (mil) | 23.74 |
| Enterprise Value (mil) | 993,108.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.35% |
| Cost of Debt | 4.25% |
| WACC | 8.35% |