As of 2025-07-08, the Intrinsic Value of New Power Plasma Co Ltd (144960.KQ) is 4,813.89 KRW. This 144960.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5,300.00 KRW, the upside of New Power Plasma Co Ltd is -9.20%.
The range of the Intrinsic Value is 1,513.72 - 13,613.71 KRW
Based on its market price of 5,300.00 KRW and our intrinsic valuation, New Power Plasma Co Ltd (144960.KQ) is overvalued by 9.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,513.72 - 13,613.71 | 4,813.89 | -9.2% |
| DCF (Growth 10y) | 29,474.30 - 94,934.09 | 47,304.42 | 792.5% |
| DCF (EBITDA 5y) | 18,797.53 - 34,197.38 | 27,038.78 | 410.2% |
| DCF (EBITDA 10y) | 40,581.86 - 75,852.50 | 57,918.12 | 992.8% |
| Fair Value | 11,370.12 - 11,370.12 | 11,370.12 | 114.53% |
| P/E | 5,102.90 - 14,174.62 | 8,494.05 | 60.3% |
| EV/EBITDA | 4,169.62 - 11,921.04 | 6,711.20 | 26.6% |
| EPV | (3,819.06) - (3,420.10) | (3,619.57) | -168.3% |
| DDM - Stable | 2,152.73 - 5,230.31 | 3,691.51 | -30.3% |
| DDM - Multi | 14,321.66 - 28,467.50 | 19,203.71 | 262.3% |
| Market Cap (mil) | 231,557.00 |
| Beta | 1.18 |
| Outstanding shares (mil) | 43.69 |
| Enterprise Value (mil) | 436,635.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 14.31% |
| Cost of Debt | 5.39% |
| WACC | 8.79% |