950200.KQ Intrinsic
Value
As of 2024-12-14, the Intrinsic Value of Psomagen Inc (950200.KQ) is
2,158.08 KRW. This 950200.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8,130.00 KRW, the upside of Psomagen Inc is
-73.50%.
The range of the Intrinsic Value is 1,483.72 - 3,848.89 KRW
2,158.08 KRW
Intrinsic Value
950200.KQ Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1,483.72 - 3,848.89 |
2,158.08 |
-73.5% |
| DCF (Growth 10y) |
2,653.17 - 6,476.86 |
3,750.02 |
-53.9% |
| DCF (EBITDA 5y) |
18,124.60 - 19,789.20 |
18,934.41 |
132.9% |
| DCF (EBITDA 10y) |
16,766.28 - 20,230.76 |
18,407.91 |
126.4% |
| Fair Value |
-678.19 - -678.19 |
-678.19 |
-108.34% |
| P/E |
8,129.81 - 8,129.81 |
8,129.81 |
-0.0% |
| EV/EBITDA |
8,119.18 - 8,136.45 |
8,127.81 |
-0.0% |
| EPV |
(4,427.67) - (5,661.15) |
(5,044.41) |
-162.0% |
| DDM - Stable |
(1,323.79) - (4,134.81) |
(2,729.30) |
-133.6% |
| DDM - Multi |
2,106.84 - 5,115.16 |
2,984.61 |
-63.3% |
950200.KQ Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
156,389.11 |
| Beta |
0.49 |
| Outstanding shares (mil) |
19.24 |
| Enterprise Value (mil) |
159,117.00 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.06% |
| Cost of Debt |
5.50% |
| WACC |
8.93% |