As of 2025-07-20, the Intrinsic Value of C&G Hi Tech Co Ltd (264660.KQ) is 12,503.29 KRW. This 264660.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12,500.00 KRW, the upside of C&G Hi Tech Co Ltd is -%.
The range of the Intrinsic Value is 8,864.66 - 26,948.45 KRW
Based on its market price of 12,500.00 KRW and our intrinsic valuation, C&G Hi Tech Co Ltd (264660.KQ) is overvalued by %.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8,864.66 - 26,948.45 | 12,503.29 | 0.0% |
| DCF (Growth 10y) | 9,245.96 - 26,517.27 | 12,752.26 | 2.0% |
| DCF (EBITDA 5y) | 10,980.15 - 16,327.79 | 13,405.69 | 7.2% |
| DCF (EBITDA 10y) | 10,776.81 - 16,546.90 | 13,291.35 | 6.3% |
| Fair Value | 20,708.21 - 20,708.21 | 20,708.21 | 65.67% |
| P/E | 8,986.41 - 13,997.05 | 11,537.09 | -7.7% |
| EV/EBITDA | 8,866.66 - 18,899.16 | 13,322.60 | 6.6% |
| EPV | 10,314.99 - 14,642.72 | 12,478.81 | -0.2% |
| DDM - Stable | 9,658.89 - 42,857.25 | 26,258.02 | 110.1% |
| DDM - Multi | 8,423.32 - 29,978.67 | 13,261.32 | 6.1% |
| Market Cap (mil) | 121,500.00 |
| Beta | 1.36 |
| Outstanding shares (mil) | 9.72 |
| Enterprise Value (mil) | 114,990.35 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.24% |
| Cost of Debt | 4.25% |
| WACC | 7.45% |