What is the intrinsic value of 331920.KQ?

As of 2025-05-18, the Intrinsic Value of Celemics Inc (331920.KQ) is 13,425.90 KRW. This 331920.KQ valuation is based on the model Peter Lynch Fair Value. With the current market price of 2,975.00 KRW, the upside of Celemics Inc is 351.29%.

Is 331920.KQ undervalued or overvalued?

Based on its market price of 2,975.00 KRW and our intrinsic valuation, Celemics Inc (331920.KQ) is undervalued by 351.29%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(42,216.37) - (8,791.27)	(14,311.27)	-581.1%
DCF (Growth 10y)	(9,926.94) - (44,168.80)	(15,628.92)	-625.3%
DCF (EBITDA 5y)	(5,971.28) - (8,396.20)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(7,439.46) - (10,712.31)	(1,234.50)	-123450.0%
Fair Value	13,425.90 - 13,425.90	13,425.90	351.29%
P/E	33,296.28 - 58,375.90	43,634.24	1366.7%
EV/EBITDA	(2,139.31) - (2,765.24)	(2,487.73)	-183.6%
EPV	(4,986.79) - (7,391.91)	(6,189.35)	-308.0%
DDM - Stable	30,022.68 - 188,187.76	109,105.27	3567.4%
DDM - Multi	(3,568.44) - (17,590.66)	(5,954.28)	-300.1%