As of 2025-05-15, the Intrinsic Value of Weiss Korea Opportunity Fund Ltd (WKOF.L) is 615.23 GBP. This WKOF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 143.00 GBP, the upside of Weiss Korea Opportunity Fund Ltd is 330.20%.
The range of the Intrinsic Value is 529.44 - 739.16 GBP
Based on its market price of 143.00 GBP and our intrinsic valuation, Weiss Korea Opportunity Fund Ltd (WKOF.L) is undervalued by 330.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 529.44 - 739.16 | 615.23 | 330.2% |
| DCF (Growth 10y) | 574.46 - 782.18 | 659.96 | 361.5% |
| DCF (EBITDA 5y) | 428.35 - 582.89 | 469.66 | 228.4% |
| DCF (EBITDA 10y) | 504.74 - 663.04 | 554.51 | 287.8% |
| Fair Value | 51.03 - 51.03 | 51.03 | -64.31% |
| P/E | 72.46 - 649.99 | 326.52 | 128.3% |
| EV/EBITDA | 75.59 - 417.95 | 222.53 | 55.6% |
| EPV | (145.93) - (185.89) | (165.91) | -216.0% |
| DDM - Stable | 44.34 - 86.70 | 65.52 | -54.2% |
| DDM - Multi | 270.40 - 407.37 | 324.66 | 127.0% |
| Market Cap (mil) | 95.90 |
| Beta | 1.01 |
| Outstanding shares (mil) | 0.67 |
| Enterprise Value (mil) | 94.04 |
| Market risk premium | 5.98% |
| Cost of Equity | 13.85% |
| Cost of Debt | 5.00% |
| WACC | 9.22% |