As of 2026-05-27, the Intrinsic Value of Monami Co Ltd (005360.KS) is 941.85 KRW. This 005360.KS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 1,507.00 KRW, the upside of Monami Co Ltd is -37.50%.
The range of the Intrinsic Value is 344.82 - 3,057.79 KRW
Based on its market price of 1,507.00 KRW and our intrinsic valuation, Monami Co Ltd (005360.KS) is overvalued by 37.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (4,366.91) - (3,986.94) | (4,038.40) | -368.0% |
| DCF (Growth 10y) | (1,873.33) - 8,892.40 | (351.06) | -123.3% |
| DCF (EBITDA 5y) | 344.82 - 3,057.79 | 941.85 | -37.5% |
| DCF (EBITDA 10y) | 423.11 - 3,815.81 | 1,291.37 | -14.3% |
| Fair Value | -8,569.65 - -8,569.65 | -8,569.65 | -668.66% |
| P/E | (2,886.26) - (3,421.01) | (3,170.77) | -310.4% |
| EV/EBITDA | (2,432.58) - (353.85) | (1,609.31) | -206.8% |
| EPV | (6,236.89) - (7,365.47) | (6,801.16) | -551.3% |
| DDM - Stable | (1,840.02) - (6,453.71) | (4,146.86) | -375.2% |
| DDM - Multi | 525.65 - 1,552.75 | 800.53 | -46.9% |
| Market Cap (mil) | 28,482.30 |
| Beta | 0.10 |
| Outstanding shares (mil) | 18.90 |
| Enterprise Value (mil) | 103,749.10 |
| Market risk premium | 5.82% |
| Cost of Equity | 12.41% |
| Cost of Debt | 5.84% |
| WACC | 6.77% |