177830.KQ
Pavonine Co Ltd
Price:  
3,005.00 
KRW
Volume:  
5,449.00
Korea, Republic of | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

177830.KQ Intrinsic Value

-22.80 %
Upside

What is the intrinsic value of 177830.KQ?

As of 2025-07-21, the Intrinsic Value of Pavonine Co Ltd (177830.KQ) is 2,320.44 KRW. This 177830.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,005.00 KRW, the upside of Pavonine Co Ltd is -22.80%.

The range of the Intrinsic Value is 757.71 - 5,901.52 KRW

Is 177830.KQ undervalued or overvalued?

Based on its market price of 3,005.00 KRW and our intrinsic valuation, Pavonine Co Ltd (177830.KQ) is overvalued by 22.80%.

3,005.00 KRW
Stock Price
2,320.44 KRW
Intrinsic Value
Intrinsic Value Details

177830.KQ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 757.71 - 5,901.52 2,320.44 -22.8%
DCF (Growth 10y) 1,605.79 - 7,084.69 3,285.18 9.3%
DCF (EBITDA 5y) 779.87 - 3,753.59 2,257.10 -24.9%
DCF (EBITDA 10y) 1,350.53 - 4,424.17 2,809.23 -6.5%
Fair Value 11,211.77 - 11,211.77 11,211.77 273.10%
P/E 2,897.13 - 5,309.90 3,621.64 20.5%
EV/EBITDA (225.90) - 2,585.32 1,266.13 -57.9%
EPV 2,217.17 - 4,397.58 3,307.38 10.1%
DDM - Stable 2,297.14 - 5,657.24 3,977.19 32.4%
DDM - Multi 2,846.92 - 5,756.39 3,840.89 27.8%

177830.KQ Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 40,537.45
Beta 0.23
Outstanding shares (mil) 13.49
Enterprise Value (mil) 95,765.05
Market risk premium 5.82%
Cost of Equity 12.40%
Cost of Debt 4.41%
WACC 7.24%