212560.KQ
Neooto Co Ltd
Price:  
9,850.00 
KRW
Volume:  
90,123.00
Korea, Republic of | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

212560.KQ Intrinsic Value

146.70 %
Upside

What is the intrinsic value of 212560.KQ?

As of 2025-07-10, the Intrinsic Value of Neooto Co Ltd (212560.KQ) is 24,300.00 KRW. This 212560.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9,850.00 KRW, the upside of Neooto Co Ltd is 146.70%.

The range of the Intrinsic Value is 19,433.07 - 33,156.69 KRW

Is 212560.KQ undervalued or overvalued?

Based on its market price of 9,850.00 KRW and our intrinsic valuation, Neooto Co Ltd (212560.KQ) is undervalued by 146.70%.

9,850.00 KRW
Stock Price
24,300.00 KRW
Intrinsic Value
Intrinsic Value Details

212560.KQ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 19,433.07 - 33,156.69 24,300.00 146.7%
DCF (Growth 10y) 22,868.19 - 38,961.55 28,596.19 190.3%
DCF (EBITDA 5y) 15,175.87 - 28,593.85 21,964.74 123.0%
DCF (EBITDA 10y) 19,372.61 - 34,858.18 26,695.72 171.0%
Fair Value 55,558.25 - 55,558.25 55,558.25 464.04%
P/E 15,349.95 - 21,823.23 18,775.20 90.6%
EV/EBITDA 9,886.53 - 26,316.35 16,590.53 68.4%
EPV 20,659.07 - 30,203.41 25,431.26 158.2%
DDM - Stable 14,297.47 - 34,217.10 24,257.31 146.3%
DDM - Multi 16,805.52 - 33,567.47 22,630.11 129.7%

212560.KQ Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 77,519.50
Beta 1.37
Outstanding shares (mil) 7.87
Enterprise Value (mil) 62,228.40
Market risk premium 5.82%
Cost of Equity 8.86%
Cost of Debt 4.25%
WACC 7.36%