As of 2025-05-19, the Intrinsic Value of Opasnet Co Ltd (173130.KQ) is 6,240.53 KRW. This 173130.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,895.00 KRW, the upside of Opasnet Co Ltd is 60.20%.
The range of the Intrinsic Value is 4,840.37 - 8,532.50 KRW
Based on its market price of 3,895.00 KRW and our intrinsic valuation, Opasnet Co Ltd (173130.KQ) is undervalued by 60.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4,840.37 - 8,532.50 | 6,240.53 | 60.2% |
| DCF (Growth 10y) | 10,379.79 - 18,150.57 | 13,326.28 | 242.1% |
| DCF (EBITDA 5y) | 5,522.13 - 7,228.93 | 6,334.23 | 62.6% |
| DCF (EBITDA 10y) | 8,890.79 - 12,177.23 | 10,397.72 | 167.0% |
| Fair Value | 2,446.82 - 2,446.82 | 2,446.82 | -37.18% |
| P/E | 3,758.31 - 5,807.49 | 4,552.58 | 16.9% |
| EV/EBITDA | 2,785.79 - 3,990.08 | 3,520.62 | -9.6% |
| EPV | 5,540.95 - 8,249.08 | 6,895.02 | 77.0% |
| DDM - Stable | 2,923.47 - 5,739.25 | 4,331.36 | 11.2% |
| DDM - Multi | 7,841.16 - 12,117.75 | 9,531.57 | 144.7% |
| Market Cap (mil) | 50,829.75 |
| Beta | 0.26 |
| Outstanding shares (mil) | 13.05 |
| Enterprise Value (mil) | 64,093.95 |
| Market risk premium | 5.82% |
| Cost of Equity | 10.20% |
| Cost of Debt | 6.78% |
| WACC | 8.91% |