As of 2025-05-15, the Intrinsic Value of Crown Confectionery Co Ltd (264900.KS) is 18,885.64 KRW. This 264900.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8,470.00 KRW, the upside of Crown Confectionery Co Ltd is 123.00%.
The range of the Intrinsic Value is 16,002.71 - 23,198.70 KRW
Based on its market price of 8,470.00 KRW and our intrinsic valuation, Crown Confectionery Co Ltd (264900.KS) is undervalued by 123.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16,002.71 - 23,198.70 | 18,885.64 | 123.0% |
| DCF (Growth 10y) | 17,004.22 - 23,966.38 | 19,808.50 | 133.9% |
| DCF (EBITDA 5y) | 26,547.02 - 43,572.01 | 34,736.25 | 310.1% |
| DCF (EBITDA 10y) | 25,048.13 - 40,777.39 | 32,362.15 | 282.1% |
| Fair Value | 7,865.88 - 7,865.88 | 7,865.88 | -7.13% |
| P/E | 12,170.12 - 21,014.77 | 15,591.65 | 84.1% |
| EV/EBITDA | 16,034.72 - 36,488.28 | 24,404.74 | 188.1% |
| EPV | 10,602.88 - 13,574.19 | 12,088.57 | 42.7% |
| DDM - Stable | 9,691.69 - 18,578.22 | 14,134.96 | 66.9% |
| DDM - Multi | 11,874.00 - 17,917.76 | 14,298.50 | 68.8% |
| Market Cap (mil) | 112,651.00 |
| Beta | 0.58 |
| Outstanding shares (mil) | 13.30 |
| Enterprise Value (mil) | 118,950.37 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.11% |
| Cost of Debt | 4.25% |
| WACC | 7.37% |