As of 2025-06-04, the Intrinsic Value of Genians Inc (263860.KQ) is 17,506.50 KRW. This 263860.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8,210.00 KRW, the upside of Genians Inc is 113.20%.
The range of the Intrinsic Value is 14,221.96 - 23,089.78 KRW
Based on its market price of 8,210.00 KRW and our intrinsic valuation, Genians Inc (263860.KQ) is undervalued by 113.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14,221.96 - 23,089.78 | 17,506.50 | 113.2% |
| DCF (Growth 10y) | 19,392.05 - 32,251.52 | 24,161.34 | 194.3% |
| DCF (EBITDA 5y) | 11,452.42 - 15,945.58 | 13,506.80 | 64.5% |
| DCF (EBITDA 10y) | 16,099.96 - 22,931.58 | 19,112.22 | 132.8% |
| Fair Value | 30,034.75 - 30,034.75 | 30,034.75 | 265.83% |
| P/E | 13,431.51 - 17,232.64 | 15,463.40 | 88.3% |
| EV/EBITDA | 6,585.79 - 9,630.60 | 8,351.10 | 1.7% |
| EPV | 9,155.42 - 12,996.92 | 11,076.21 | 34.9% |
| DDM - Stable | 8,181.58 - 17,891.05 | 13,036.34 | 58.8% |
| DDM - Multi | 13,508.19 - 23,965.59 | 17,368.06 | 111.5% |
| Market Cap (mil) | 74,546.80 |
| Beta | 0.24 |
| Outstanding shares (mil) | 9.08 |
| Enterprise Value (mil) | 67,419.11 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.66% |
| Cost of Debt | 4.81% |
| WACC | 8.63% |