As of 2026-05-26, the Intrinsic Value of Korea Information & Communications Co Ltd (025770.KQ) is 15,766.11 KRW. This 025770.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9,500.00 KRW, the upside of Korea Information & Communications Co Ltd is 66.00%.
The range of the Intrinsic Value is 14,010.88 - 18,537.57 KRW
Based on its market price of 9,500.00 KRW and our intrinsic valuation, Korea Information & Communications Co Ltd (025770.KQ) is undervalued by 66.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14,010.88 - 18,537.57 | 15,766.11 | 66.0% |
| DCF (Growth 10y) | 15,603.08 - 20,941.50 | 17,680.82 | 86.1% |
| DCF (EBITDA 5y) | 13,227.57 - 15,188.07 | 14,367.34 | 51.2% |
| DCF (EBITDA 10y) | 15,102.53 - 18,096.30 | 16,654.41 | 75.3% |
| Fair Value | 24,443.85 - 24,443.85 | 24,443.85 | 157.30% |
| P/E | 9,366.88 - 10,746.15 | 9,656.27 | 1.6% |
| EV/EBITDA | 12,257.00 - 14,152.05 | 13,557.17 | 42.7% |
| EPV | 13,529.08 - 16,614.18 | 15,071.63 | 58.6% |
| DDM - Stable | 6,061.41 - 12,318.87 | 9,190.14 | -3.3% |
| DDM - Multi | 6,902.07 - 11,553.07 | 8,696.42 | -8.5% |
| Market Cap (mil) | 355,680.00 |
| Beta | 0.64 |
| Outstanding shares (mil) | 37.44 |
| Enterprise Value (mil) | 151,218.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.72% |
| Cost of Debt | 4.25% |
| WACC | 9.46% |