As of 2025-07-05, the Intrinsic Value of Union Community Co Ltd (203450.KQ) is 2,813.88 KRW. This 203450.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,290.00 KRW, the upside of Union Community Co Ltd is -14.50%.
The range of the Intrinsic Value is 1,996.08 - 4,692.63 KRW
Based on its market price of 3,290.00 KRW and our intrinsic valuation, Union Community Co Ltd (203450.KQ) is overvalued by 14.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,996.08 - 4,692.63 | 2,813.88 | -14.5% |
| DCF (Growth 10y) | 2,953.02 - 6,629.33 | 4,074.56 | 23.8% |
| DCF (EBITDA 5y) | 2,837.54 - 4,864.70 | 3,342.50 | 1.6% |
| DCF (EBITDA 10y) | 3,399.49 - 5,859.29 | 4,076.25 | 23.9% |
| Fair Value | 4,783.31 - 4,783.31 | 4,783.31 | 45.39% |
| P/E | 3,501.29 - 6,113.11 | 5,026.36 | 52.8% |
| EV/EBITDA | 1,869.40 - 4,577.29 | 2,804.37 | -14.8% |
| EPV | 1,883.32 - 2,612.86 | 2,248.09 | -31.7% |
| DDM - Stable | 3,541.43 - 10,181.97 | 6,861.70 | 108.6% |
| DDM - Multi | 3,877.93 - 8,840.97 | 5,411.02 | 64.5% |
| Market Cap (mil) | 46,323.20 |
| Beta | 0.50 |
| Outstanding shares (mil) | 14.08 |
| Enterprise Value (mil) | 47,981.03 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.08% |
| Cost of Debt | 4.25% |
| WACC | 7.44% |