As of 2025-07-16, the Intrinsic Value of NovaTech Co Ltd (285490.KQ) is 25,690.08 KRW. This 285490.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18,740.00 KRW, the upside of NovaTech Co Ltd is 37.10%.
The range of the Intrinsic Value is 21,362.10 - 32,615.59 KRW
Based on its market price of 18,740.00 KRW and our intrinsic valuation, NovaTech Co Ltd (285490.KQ) is undervalued by 37.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21,362.10 - 32,615.59 | 25,690.08 | 37.1% |
| DCF (Growth 10y) | 34,698.69 - 54,624.15 | 42,370.51 | 126.1% |
| DCF (EBITDA 5y) | 36,059.42 - 48,630.85 | 42,708.11 | 127.9% |
| DCF (EBITDA 10y) | 47,564.37 - 67,856.96 | 57,633.52 | 207.5% |
| Fair Value | 35,245.75 - 35,245.75 | 35,245.75 | 88.08% |
| P/E | 18,525.16 - 52,851.04 | 31,051.14 | 65.7% |
| EV/EBITDA | 15,224.13 - 28,584.73 | 20,902.22 | 11.5% |
| EPV | 16,812.26 - 21,832.52 | 19,322.40 | 3.1% |
| DDM - Stable | 10,956.41 - 22,561.05 | 16,758.70 | -10.6% |
| DDM - Multi | 44,707.57 - 74,172.88 | 56,013.33 | 198.9% |
| Market Cap (mil) | 198,269.20 |
| Beta | 0.76 |
| Outstanding shares (mil) | 10.58 |
| Enterprise Value (mil) | 179,262.40 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.32% |
| Cost of Debt | 4.25% |
| WACC | 8.31% |