As of 2025-07-20, the Intrinsic Value of Mando Corp (204320.KS) is 37,769.80 KRW. This 204320.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34,750.00 KRW, the upside of Mando Corp is 8.70%.
The range of the Intrinsic Value is 12,878.52 - 123,544.48 KRW
Based on its market price of 34,750.00 KRW and our intrinsic valuation, Mando Corp (204320.KS) is undervalued by 8.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12,878.52 - 123,544.48 | 37,769.80 | 8.7% |
| DCF (Growth 10y) | 41,645.83 - 217,602.08 | 81,394.38 | 134.2% |
| DCF (EBITDA 5y) | 8,573.78 - 23,837.97 | 16,703.70 | -51.9% |
| DCF (EBITDA 10y) | 23,875.86 - 48,097.22 | 35,816.46 | 3.1% |
| Fair Value | 9,696.17 - 9,696.17 | 9,696.17 | -72.10% |
| P/E | 1,768.58 - 16,078.22 | 7,880.12 | -77.3% |
| EV/EBITDA | (9,400.17) - 200.59 | (3,272.14) | -109.4% |
| EPV | 19,601.59 - 52,595.24 | 36,098.38 | 3.9% |
| DDM - Stable | 2,542.89 - 6,799.70 | 4,671.29 | -86.6% |
| DDM - Multi | 27,606.68 - 59,616.35 | 37,981.90 | 9.3% |
| Market Cap (mil) | 1,631,860.00 |
| Beta | 0.76 |
| Outstanding shares (mil) | 46.96 |
| Enterprise Value (mil) | 3,488,130.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.91% |
| Cost of Debt | 6.16% |
| WACC | 6.31% |