As of 2025-07-09, the Intrinsic Value of ST Pharm Co Ltd (237690.KQ) is 83,438.71 KRW. This 237690.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 84,000.00 KRW, the upside of ST Pharm Co Ltd is -0.70%.
The range of the Intrinsic Value is 43,041.78 - 366,248.14 KRW
Based on its market price of 84,000.00 KRW and our intrinsic valuation, ST Pharm Co Ltd (237690.KQ) is overvalued by 0.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (110,290.27) - (20,892.20) | (32,093.70) | -138.2% |
| DCF (Growth 10y) | 43,041.78 - 366,248.14 | 83,438.71 | -0.7% |
| DCF (EBITDA 5y) | 106,463.15 - 136,809.85 | 127,609.39 | 51.9% |
| DCF (EBITDA 10y) | 202,970.33 - 281,810.22 | 251,953.12 | 199.9% |
| Fair Value | 36,627.00 - 36,627.00 | 36,627.00 | -56.40% |
| P/E | 32,964.23 - 67,697.56 | 46,609.14 | -44.5% |
| EV/EBITDA | 32,407.57 - 56,049.28 | 41,706.60 | -50.3% |
| EPV | (8,128.90) - (9,919.35) | (9,024.12) | -110.7% |
| DDM - Stable | 21,377.36 - 160,149.20 | 90,763.28 | 8.1% |
| DDM - Multi | 99,538.78 - 582,583.42 | 170,326.05 | 102.8% |
| Market Cap (mil) | 1,692,600.00 |
| Beta | 0.32 |
| Outstanding shares (mil) | 20.15 |
| Enterprise Value (mil) | 1,747,336.80 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.81% |
| Cost of Debt | 4.25% |
| WACC | 6.58% |