As of 2026-05-21, the Intrinsic Value of Kocom Co Ltd (015710.KQ) is 4,561.49 KRW. This 015710.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,425.00 KRW, the upside of Kocom Co Ltd is 33.20%.
The range of the Intrinsic Value is 3,587.65 - 7,295.16 KRW
Based on its market price of 3,425.00 KRW and our intrinsic valuation, Kocom Co Ltd (015710.KQ) is undervalued by 33.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3,587.65 - 7,295.16 | 4,561.49 | 33.2% |
| DCF (Growth 10y) | 3,833.25 - 7,412.37 | 4,782.07 | 39.6% |
| DCF (EBITDA 5y) | 4,238.95 - 5,611.96 | 4,515.25 | 31.8% |
| DCF (EBITDA 10y) | 4,541.72 - 6,215.83 | 4,955.76 | 44.7% |
| Fair Value | 1,298.49 - 1,298.49 | 1,298.49 | -62.09% |
| P/E | 1,751.60 - 3,895.45 | 2,708.19 | -20.9% |
| EV/EBITDA | 3,884.19 - 6,282.60 | 4,624.95 | 35.0% |
| EPV | 161.98 - (385.06) | (111.54) | -103.3% |
| DDM - Stable | 2,739.43 - 9,896.72 | 6,318.08 | 84.5% |
| DDM - Multi | 1,747.10 - 4,789.57 | 2,546.29 | -25.7% |
| Market Cap (mil) | 60,040.25 |
| Beta | 0.18 |
| Outstanding shares (mil) | 17.53 |
| Enterprise Value (mil) | 34,557.75 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.50% |
| Cost of Debt | 4.25% |
| WACC | 6.49% |