As of 2025-07-17, the Intrinsic Value of Biolog Device Co Ltd (208710.KQ) is 1,092.65 KRW. This 208710.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 2,225.00 KRW, the upside of Biolog Device Co Ltd is -50.90%.
The range of the Intrinsic Value is 575.13 - 2,043.92 KRW
Based on its market price of 2,225.00 KRW and our intrinsic valuation, Biolog Device Co Ltd (208710.KQ) is overvalued by 50.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (983.16) - (947.44) | (971.09) | -143.6% |
| DCF (Growth 10y) | 575.13 - 2,043.92 | 1,092.65 | -50.9% |
| DCF (EBITDA 5y) | 514.90 - 1,435.17 | 808.42 | -63.7% |
| DCF (EBITDA 10y) | 975.20 - 2,202.24 | 1,393.36 | -37.4% |
| Fair Value | -4,258.03 - -4,258.03 | -4,258.03 | -291.37% |
| P/E | (4,019.59) - (4,564.62) | (4,300.62) | -293.3% |
| EV/EBITDA | (556.36) - (66.10) | (359.89) | -116.2% |
| EPV | (764.09) - (776.79) | (770.44) | -134.6% |
| DDM - Stable | (4,626.64) - (10,241.85) | (7,434.25) | -434.1% |
| DDM - Multi | 1,613.50 - 2,883.22 | 2,079.62 | -6.5% |
| Market Cap (mil) | 29,325.50 |
| Beta | 1.43 |
| Outstanding shares (mil) | 13.18 |
| Enterprise Value (mil) | 38,831.90 |
| Market risk premium | 5.82% |
| Cost of Equity | 12.18% |
| Cost of Debt | 5.72% |
| WACC | 9.54% |