Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Discount Rate | 9.5% - 8.5% | 9.0% |
| Terminal Revenue Multiple | 6.4x - 7.1x | 6.7x |
| Fair Value | ₩3,506 - ₩3,929 | ₩3,714 |
| Upside | -0.8% - 11.1% | 5.1% |
| Select Revenue and EBITDA Forecast | ||||||
| (KRW in millions) | Input Projections | |||||
| Fiscal Years Ending | Dec-24 | Dec-25 | Dec-26 | Dec-27 | Dec-28 | Dec-29 |
| Revenue | 13,494 | 13,494 | 13,494 | 13,494 | 13,494 | 13,494 |
| % Growth | -5.4% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| EBITDA | -1,077 | NA | NA | NA | NA | NA |
| % of Revenue | -8.0% | NA | NA | NA | NA | NA |
| Calculation of Free Cash Flow | ||||||
| Projected Unlevered Cash Flow | ||||||
| (KRW in millions) | Dec-25 | Dec-26 | Dec-27 | Dec-28 | Dec-29 | |
| EBITDA | NA | NA | NA | NA | NA | |
| Other Income / (Exp) | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | |
| D&A | (413) | (413) | (413) | (413) | (413) | |
| EBIT | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | |
| Pro forma Taxes | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | |
| NOPAT | (1,228) | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditures | (2,442) | (1,303) | (1,346) | (1,697) | (1,697) | (1,697) |
| NWC Investment | 298 | 0 | 0 | 0 | 0 | 0 |
| (+) D&A | 458 | 413 | 413 | 413 | 413 | 413 |
| Free Cash Flow | (2,914) | (891) | (934) | (1,285) | (1,285) | (1,285) |
| % Growth | NM | NM | NM | NM | NM | |