As of 2025-07-09, the Intrinsic Value of Design Co Ltd (227100.KQ) is (2,460.19) KRW. This 227100.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 612.00 KRW, the upside of Design Co Ltd is -502.00%.
The range of the Intrinsic Value is (12,239.79) - (1,621.47) KRW
Based on its market price of 612.00 KRW and our intrinsic valuation, Design Co Ltd (227100.KQ) is overvalued by 502.00%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (12,239.79) - (1,621.47) | (2,460.19) | -502.0% |
| DCF (Growth 10y) | (1,249.71) - (6,647.01) | (1,680.53) | -374.6% |
| DCF (EBITDA 5y) | (786.37) - (833.05) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (826.29) - (831.08) | (1,234.50) | -123450.0% |
| Fair Value | -6,948.60 - -6,948.60 | -6,948.60 | -1,235.39% |
| P/E | (12,674.27) - (13,146.77) | (12,924.42) | -2211.8% |
| EV/EBITDA | (11,227.67) - (17,940.04) | (14,203.01) | -2420.8% |
| EPV | 407.06 - 836.98 | 622.02 | 1.6% |
| DDM - Stable | (18,643.63) - (196,590.29) | (107,617.07) | -17684.5% |
| DDM - Multi | (813.40) - (6,776.68) | (1,461.23) | -338.8% |
| Market Cap (mil) | 14,767.56 |
| Beta | 0.39 |
| Outstanding shares (mil) | 24.13 |
| Enterprise Value (mil) | 32,972.86 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.93% |
| Cost of Debt | 6.19% |
| WACC | 6.37% |