As of 2026-05-20, the Intrinsic Value of Viol Co Ltd (335890.KQ) is 16,609.38 KRW. This 335890.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12,500.00 KRW, the upside of Viol Co Ltd is 32.90%.
The range of the Intrinsic Value is 13,490.55 - 21,869.01 KRW
Based on its market price of 12,500.00 KRW and our intrinsic valuation, Viol Co Ltd (335890.KQ) is undervalued by 32.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13,490.55 - 21,869.01 | 16,609.38 | 32.9% |
| DCF (Growth 10y) | 23,482.00 - 38,859.06 | 29,213.80 | 133.7% |
| DCF (EBITDA 5y) | 14,637.25 - 22,779.19 | 18,416.64 | 47.3% |
| DCF (EBITDA 10y) | 24,359.14 - 38,781.81 | 30,858.50 | 146.9% |
| Fair Value | 2,481.72 - 2,481.72 | 2,481.72 | -80.15% |
| P/E | 6,382.98 - 11,741.72 | 7,547.60 | -39.6% |
| EV/EBITDA | 6,535.22 - 11,885.80 | 8,770.88 | -29.8% |
| EPV | 5,114.15 - 6,571.34 | 5,842.74 | -53.3% |
| DDM - Stable | 5,035.60 - 10,930.00 | 7,982.80 | -36.1% |
| DDM - Multi | 13,149.23 - 22,569.31 | 16,651.81 | 33.2% |
| Market Cap (mil) | 730,250.00 |
| Beta | 0.24 |
| Outstanding shares (mil) | 58.42 |
| Enterprise Value (mil) | 694,110.20 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.49% |
| Cost of Debt | 5.00% |
| WACC | 6.49% |