As of 2025-05-19, the Intrinsic Value of Digicap Co Ltd (197140.KQ) is 296.80 KRW. This 197140.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 2,400.00 KRW, the upside of Digicap Co Ltd is -87.60%.
The range of the Intrinsic Value is 380.37 - (105.31) KRW
Based on its market price of 2,400.00 KRW and our intrinsic valuation, Digicap Co Ltd (197140.KQ) is overvalued by 87.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (10,724.45) - (1,360.48) | (2,828.82) | -217.9% |
| DCF (Growth 10y) | 380.37 - (105.31) | 296.80 | -87.6% |
| DCF (EBITDA 5y) | 425.53 - 359.00 | 397.57 | -83.4% |
| DCF (EBITDA 10y) | 742.77 - 881.44 | 795.27 | -66.9% |
| Fair Value | -2,175.89 - -2,175.89 | -2,175.89 | -190.66% |
| P/E | (870.35) - (1,014.83) | (998.73) | -141.6% |
| EV/EBITDA | 1,560.14 - 1,696.74 | 1,615.31 | -32.7% |
| EPV | 4,130.61 - 5,109.22 | 4,619.92 | 92.5% |
| DDM - Stable | (1,239.34) - (8,126.06) | (4,682.71) | -295.1% |
| DDM - Multi | (268.25) - (1,330.80) | (442.02) | -118.4% |
| Market Cap (mil) | 31,224.00 |
| Beta | 0.67 |
| Outstanding shares (mil) | 13.01 |
| Enterprise Value (mil) | 16,140.70 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.94% |
| Cost of Debt | 5.50% |
| WACC | 6.87% |