As of 2025-07-06, the Intrinsic Value of BGF Retail Co Ltd (282330.KS) is 166,912.62 KRW. This 282330.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 121,200.00 KRW, the upside of BGF Retail Co Ltd is 37.70%.
The range of the Intrinsic Value is 131,821.48 - 223,489.50 KRW
Based on its market price of 121,200.00 KRW and our intrinsic valuation, BGF Retail Co Ltd (282330.KS) is undervalued by 37.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 131,821.48 - 223,489.50 | 166,912.62 | 37.7% |
| DCF (Growth 10y) | 166,520.13 - 273,732.41 | 207,717.59 | 71.4% |
| DCF (EBITDA 5y) | 130,115.34 - 175,214.49 | 140,739.51 | 16.1% |
| DCF (EBITDA 10y) | 165,065.70 - 226,225.26 | 183,167.53 | 51.1% |
| Fair Value | 71,451.10 - 71,451.10 | 71,451.10 | -41.05% |
| P/E | 150,027.66 - 201,122.40 | 172,352.45 | 42.2% |
| EV/EBITDA | 118,802.20 - 226,294.02 | 161,406.79 | 33.2% |
| EPV | 514,196.64 - 699,290.42 | 606,741.90 | 400.6% |
| DDM - Stable | 77,358.76 - 160,207.38 | 118,782.99 | -2.0% |
| DDM - Multi | 98,354.68 - 165,103.14 | 123,855.90 | 2.2% |
| Market Cap (mil) | 2,094,336.00 |
| Beta | 0.55 |
| Outstanding shares (mil) | 17.28 |
| Enterprise Value (mil) | 2,635,520.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.36% |
| Cost of Debt | 4.25% |
| WACC | 6.87% |