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