As of 2025-07-08, the Intrinsic Value of PNC Technologies Co Ltd (237750.KQ) is 3,613.32 KRW. This 237750.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4,435.00 KRW, the upside of PNC Technologies Co Ltd is -18.50%.
The range of the Intrinsic Value is 2,222.70 - 7,311.22 KRW
Based on its market price of 4,435.00 KRW and our intrinsic valuation, PNC Technologies Co Ltd (237750.KQ) is overvalued by 18.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,222.70 - 7,311.22 | 3,613.32 | -18.5% |
| DCF (Growth 10y) | 1,726.24 - 5,334.28 | 2,726.15 | -38.5% |
| DCF (EBITDA 5y) | 7,951.93 - 20,672.77 | 13,905.33 | 213.5% |
| DCF (EBITDA 10y) | 6,207.46 - 18,410.92 | 11,467.17 | 158.6% |
| Fair Value | 938.21 - 938.21 | 938.21 | -78.85% |
| P/E | 2,334.24 - 4,401.28 | 3,331.50 | -24.9% |
| EV/EBITDA | 1,725.28 - 12,597.95 | 6,216.85 | 40.2% |
| EPV | (2,542.94) - (3,741.45) | (3,142.20) | -170.9% |
| DDM - Stable | 1,289.88 - 2,908.26 | 2,099.06 | -52.7% |
| DDM - Multi | 2,781.10 - 4,936.10 | 3,563.69 | -19.6% |
| Market Cap (mil) | 28,827.50 |
| Beta | 0.98 |
| Outstanding shares (mil) | 6.50 |
| Enterprise Value (mil) | 32,599.48 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.99% |
| Cost of Debt | 7.79% |
| WACC | 8.71% |