As of 2025-07-22, the Intrinsic Value of N2Tech Co Ltd (227950.KQ) is 308.94 KRW. This 227950.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 368.00 KRW, the upside of N2Tech Co Ltd is -16.00%.
The range of the Intrinsic Value is 258.00 - 332.03 KRW
Based on its market price of 368.00 KRW and our intrinsic valuation, N2Tech Co Ltd (227950.KQ) is overvalued by 16.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 258.00 - 332.03 | 308.94 | -16.0% |
| DCF (Growth 10y) | 338.63 - 284.92 | 321.60 | -12.6% |
| DCF (EBITDA 5y) | 371.74 - 367.65 | 370.01 | 0.5% |
| DCF (EBITDA 10y) | 361.28 - 355.14 | 358.48 | -2.6% |
| Fair Value | -1,944.88 - -1,944.88 | -1,944.88 | -628.50% |
| P/E | (686.15) - (655.04) | (684.60) | -286.0% |
| EV/EBITDA | 360.99 - 354.00 | 362.29 | -1.6% |
| EPV | 436.38 - 451.27 | 443.83 | 20.6% |
| DDM - Stable | (590.60) - (1,676.23) | (1,133.41) | -408.0% |
| DDM - Multi | (1,294.91) - (2,939.45) | (1,807.10) | -591.1% |
| Market Cap (mil) | 63,494.72 |
| Beta | 0.43 |
| Outstanding shares (mil) | 172.54 |
| Enterprise Value (mil) | -5,753.98 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.70% |
| Cost of Debt | 5.50% |
| WACC | 8.67% |