As of 2026-04-03, the Intrinsic Value of Advanced Process Systems Corp (265520.KQ) is 37,545.32 KRW. This 265520.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20,250.00 KRW, the upside of Advanced Process Systems Corp is 85.40%.
The range of the Intrinsic Value is 31,883.33 - 46,345.70 KRW
Based on its market price of 20,250.00 KRW and our intrinsic valuation, Advanced Process Systems Corp (265520.KQ) is undervalued by 85.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31,883.33 - 46,345.70 | 37,545.32 | 85.4% |
| DCF (Growth 10y) | 32,889.81 - 46,413.21 | 38,220.27 | 88.7% |
| DCF (EBITDA 5y) | 47,583.14 - 69,264.65 | 58,733.12 | 190.0% |
| DCF (EBITDA 10y) | 44,268.59 - 64,971.23 | 54,362.06 | 168.5% |
| Fair Value | 24,704.58 - 24,704.58 | 24,704.58 | 22.00% |
| P/E | 21,395.36 - 39,288.22 | 27,027.68 | 33.5% |
| EV/EBITDA | 29,342.76 - 48,288.14 | 38,322.08 | 89.2% |
| EPV | 22,055.00 - 28,023.99 | 25,039.47 | 23.7% |
| DDM - Stable | 10,042.52 - 19,997.59 | 15,020.07 | -25.8% |
| DDM - Multi | 14,237.01 - 22,609.73 | 17,514.62 | -13.5% |
| Market Cap (mil) | 304,762.50 |
| Beta | 0.56 |
| Outstanding shares (mil) | 15.05 |
| Enterprise Value (mil) | 246,877.70 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.56% |
| Cost of Debt | 4.25% |
| WACC | 7.95% |