As of 2025-07-23, the Intrinsic Value of D&C Media Co Ltd (263720.KQ) is 14,632.27 KRW. This 263720.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17,320.00 KRW, the upside of D&C Media Co Ltd is -15.50%.
The range of the Intrinsic Value is 10,281.91 - 28,939.96 KRW
Based on its market price of 17,320.00 KRW and our intrinsic valuation, D&C Media Co Ltd (263720.KQ) is overvalued by 15.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10,281.91 - 28,939.96 | 14,632.27 | -15.5% |
| DCF (Growth 10y) | 10,773.02 - 28,230.76 | 14,888.66 | -14.0% |
| DCF (EBITDA 5y) | 7,031.85 - 11,702.73 | 8,905.24 | -48.6% |
| DCF (EBITDA 10y) | 8,418.81 - 13,519.30 | 10,417.86 | -39.9% |
| Fair Value | 21,715.85 - 21,715.85 | 21,715.85 | 25.38% |
| P/E | 13,181.66 - 17,563.78 | 14,957.27 | -13.6% |
| EV/EBITDA | 6,376.75 - 12,433.47 | 9,273.51 | -46.5% |
| EPV | 7,885.97 - 11,101.31 | 9,493.61 | -45.2% |
| DDM - Stable | 8,359.67 - 35,078.70 | 21,719.17 | 25.4% |
| DDM - Multi | 7,508.07 - 25,160.70 | 11,645.37 | -32.8% |
| Market Cap (mil) | 216,846.40 |
| Beta | 0.82 |
| Outstanding shares (mil) | 12.52 |
| Enterprise Value (mil) | 206,963.53 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.25% |
| Cost of Debt | 5.20% |
| WACC | 8.20% |