As of 2026-05-20, the Intrinsic Value of KAON Media Co Ltd (078890.KQ) is 9,158.96 KRW. This 078890.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7,920.00 KRW, the upside of KAON Media Co Ltd is 15.60%.
The range of the Intrinsic Value is 1,073.72 - 146,718.50 KRW
Based on its market price of 7,920.00 KRW and our intrinsic valuation, KAON Media Co Ltd (078890.KQ) is undervalued by 15.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,073.72 - 146,718.50 | 9,158.96 | 15.6% |
| DCF (Growth 10y) | 8,941.21 - 287,147.63 | 24,456.35 | 208.8% |
| DCF (EBITDA 5y) | 6,388.62 - 15,819.73 | 8,892.34 | 12.3% |
| DCF (EBITDA 10y) | 10,917.10 - 28,362.26 | 16,243.29 | 105.1% |
| Fair Value | 9,035.47 - 9,035.47 | 9,035.47 | 14.08% |
| P/E | 3,099.50 - 6,050.16 | 4,336.44 | -45.2% |
| EV/EBITDA | (1,521.17) - 3,949.38 | 910.97 | -88.5% |
| EPV | (13,198.87) - (19,696.88) | (16,447.88) | -307.7% |
| DDM - Stable | 3,241.55 - 19,968.93 | 11,605.21 | 46.5% |
| DDM - Multi | 13,595.54 - 69,488.58 | 23,226.28 | 193.3% |
| Market Cap (mil) | 145,886.40 |
| Beta | 1.04 |
| Outstanding shares (mil) | 18.42 |
| Enterprise Value (mil) | 280,868.40 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.22% |
| Cost of Debt | 10.00% |
| WACC | 7.72% |