As of 2026-05-28, the Intrinsic Value of Seoul Auction Co Ltd (063170.KQ) is 1,734.34 KRW. This 063170.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6,100.00 KRW, the upside of Seoul Auction Co Ltd is -71.60%.
The range of the Intrinsic Value is (1,388.08) - 53,142.63 KRW
Based on its market price of 6,100.00 KRW and our intrinsic valuation, Seoul Auction Co Ltd (063170.KQ) is overvalued by 71.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,388.08) - 53,142.63 | 1,734.34 | -71.6% |
| DCF (Growth 10y) | (4,606.33) - (5,795.28) | (4,669.77) | -176.6% |
| DCF (EBITDA 5y) | (3,939.17) - (2,442.09) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (4,099.95) - (2,594.00) | (1,234.50) | -123450.0% |
| Fair Value | -12,343.45 - -12,343.45 | -12,343.45 | -302.35% |
| P/E | (4,986.76) - (7,623.32) | (5,974.23) | -197.9% |
| EV/EBITDA | (5,251.80) - (755.35) | (3,353.47) | -155.0% |
| EPV | (14,595.75) - (19,896.51) | (17,246.15) | -382.7% |
| DDM - Stable | (6,894.84) - (39,615.09) | (23,254.98) | -481.2% |
| DDM - Multi | (5,126.81) - (23,784.20) | (8,534.21) | -239.9% |
| Market Cap (mil) | 108,397.00 |
| Beta | 0.63 |
| Outstanding shares (mil) | 17.77 |
| Enterprise Value (mil) | 199,309.60 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.72% |
| Cost of Debt | 5.51% |
| WACC | 5.83% |