As of 2025-07-21, the Intrinsic Value of Green Cross WellBeing Corp (234690.KQ) is 2,167.04 KRW. This 234690.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9,500.00 KRW, the upside of Green Cross WellBeing Corp is -77.20%.
The range of the Intrinsic Value is 869.72 - 5,023.29 KRW
Based on its market price of 9,500.00 KRW and our intrinsic valuation, Green Cross WellBeing Corp (234690.KQ) is overvalued by 77.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 869.72 - 5,023.29 | 2,167.04 | -77.2% |
| DCF (Growth 10y) | 8,016.20 - 20,667.99 | 11,988.62 | 26.2% |
| DCF (EBITDA 5y) | 15,479.74 - 31,021.36 | 19,021.91 | 100.2% |
| DCF (EBITDA 10y) | 18,725.44 - 38,746.90 | 23,725.35 | 149.7% |
| Fair Value | 15,393.57 - 15,393.57 | 15,393.57 | 62.04% |
| P/E | 10,147.41 - 14,980.51 | 11,883.45 | 25.1% |
| EV/EBITDA | 7,513.58 - 26,248.48 | 14,900.21 | 56.8% |
| EPV | (2,961.16) - (3,383.30) | (3,172.23) | -133.4% |
| DDM - Stable | 4,579.98 - 12,007.11 | 8,293.52 | -12.7% |
| DDM - Multi | 8,778.40 - 18,271.63 | 11,901.41 | 25.3% |
| Market Cap (mil) | 168,625.00 |
| Beta | 0.78 |
| Outstanding shares (mil) | 17.75 |
| Enterprise Value (mil) | 195,605.10 |
| Market risk premium | 5.82% |
| Cost of Equity | 10.51% |
| Cost of Debt | 4.25% |
| WACC | 9.35% |