As of 2025-05-18, the Intrinsic Value of LaonPeople Inc (300120.KQ) is 41,478.67 KRW. This 300120.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 4,330.00 KRW, the upside of LaonPeople Inc is 857.90%.
The range of the Intrinsic Value is 20,430.00 - 163,046.82 KRW
Based on its market price of 4,330.00 KRW and our intrinsic valuation, LaonPeople Inc (300120.KQ) is undervalued by 857.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (24,853.81) - (9,666.99) | (11,955.90) | -376.1% |
| DCF (Growth 10y) | 20,430.00 - 163,046.82 | 41,478.67 | 857.9% |
| DCF (EBITDA 5y) | 13,356.94 - 34,053.84 | 18,379.22 | 324.5% |
| DCF (EBITDA 10y) | 27,384.75 - 65,506.35 | 37,362.18 | 762.9% |
| Fair Value | -2,941.39 - -2,941.39 | -2,941.39 | -167.93% |
| P/E | (6,023.98) - (6,612.26) | (6,485.78) | -249.8% |
| EV/EBITDA | (3,346.69) - 4,938.44 | 456.01 | -89.5% |
| EPV | 3,651.60 - 5,280.26 | 4,465.93 | 3.1% |
| DDM - Stable | (6,400.12) - (31,833.82) | (19,116.97) | -541.5% |
| DDM - Multi | 19,343.77 - 77,062.16 | 31,199.28 | 620.5% |
| Market Cap (mil) | 90,323.80 |
| Beta | 1.20 |
| Outstanding shares (mil) | 20.86 |
| Enterprise Value (mil) | 89,571.48 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.05% |
| Cost of Debt | 5.50% |
| WACC | 7.34% |