As of 2026-05-30, the Intrinsic Value of Chips&Media Inc (094360.KQ) is 9,045.48 KRW. This 094360.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15,500.00 KRW, the upside of Chips&Media Inc is -43.10%.
The range of the Intrinsic Value is 5,240.83 - 43,011.33 KRW
Based on its market price of 15,500.00 KRW and our intrinsic valuation, Chips&Media Inc (094360.KQ) is overvalued by 43.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5,240.83 - 43,011.33 | 9,045.48 | -43.1% |
| DCF (Growth 10y) | 6,860.64 - 53,647.87 | 11,600.05 | -27.0% |
| DCF (EBITDA 5y) | 2,815.42 - 4,991.10 | 3,710.16 | -76.7% |
| DCF (EBITDA 10y) | 4,013.84 - 6,787.42 | 5,130.10 | -67.7% |
| Fair Value | 2,011.67 - 2,011.67 | 2,011.67 | -87.35% |
| P/E | 5,619.27 - 7,635.35 | 6,765.59 | -57.4% |
| EV/EBITDA | 1,642.33 - 4,155.55 | 2,566.36 | -83.9% |
| EPV | 5,561.20 - 8,100.86 | 6,831.04 | -57.0% |
| DDM - Stable | 5,708.80 - 65,569.50 | 35,639.15 | 124.1% |
| DDM - Multi | 9,380.03 - 82,075.46 | 16,702.91 | 5.0% |
| Market Cap (mil) | 330,615.00 |
| Beta | 0.76 |
| Outstanding shares (mil) | 21.33 |
| Enterprise Value (mil) | 335,642.28 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.24% |
| Cost of Debt | 5.00% |
| WACC | 6.24% |