Plasmapp플라즈맵
405000 · KOSDAQ · ₩405000 · 플라즈맵
Valuation model · Discounted cash flow (DCF)
We use a 5-year discounted cash flow: the value of the cash the business is expected to produce, in today's money.
Fair value per share
With these assumptions the model gives no positive value.
- Enterprise value
- −₩35B
- Equity value
- −₩45B
- WACC
- 6.2%
Model estimate based on the assumptions shown. Not a price target and not a buy or sell signal. This is not financial advice.
Why the model and the price differ
The model gives no positive value at these assumptions. What we can see:
- To match today's price of ₩3,535, the model needs an operating margin of 20.0% every year (it uses −20.0%).
- Margins ranged from −174.2% to −89.6% over the last 4 years, so this is a cyclical business. The model uses the average; the price may be set by where the cycle is now. Try the margin fade option.
- In the projection, spending on equipment, software and working capital takes most or all of the after-tax operating profit, so free cash flow is thin. Companies that invest heavily often look like this until spending slows.
Treat the model as a starting point: change the assumptions to the story you believe, and compare with the multiples check below.
Bear / Base / Bull
- Bear
- —
- Base
- —
- Bull
- —
Bear: revenue growth 3 points lower every year, EBIT margin 2 points lower, WACC 1 point higher. Bull: the opposite.
Assumptions
Sign in to change the assumptions and see the results update. Sign in
Cycle options
Margin path
Every year uses the cycle-average margin (−20.0%).
Revenue growth
- -10%
How much sales grow that year, compared with the year before.
Default: the last 3 years' revenue growth (-13.9% a year, annual reports), fading to 3% by year 5.
- -6.7%
How much sales grow that year, compared with the year before.
Default: the last 3 years' revenue growth (-13.9% a year, annual reports), fading to 3% by year 5.
- -3.5%
How much sales grow that year, compared with the year before.
Default: the last 3 years' revenue growth (-13.9% a year, annual reports), fading to 3% by year 5.
- -0.2%
How much sales grow that year, compared with the year before.
Default: the last 3 years' revenue growth (-13.9% a year, annual reports), fading to 3% by year 5.
- 3%
How much sales grow that year, compared with the year before.
Default: the last 3 years' revenue growth (-13.9% a year, annual reports), fading to 3% by year 5.
Business
- -20%
Operating profit as a share of revenue.
Default: through-the-cycle average of the last 12 months and the last 4 annual reports' operating margins.
- 27.5%
Share of operating profit paid as corporate tax.
Default: Korea's top corporate tax rate (25%) plus 10% local income tax.
- 6.5%
The non-cash cost of wearing out equipment, added back to cash flow (% of revenue).
Default: not in the statements, so 80% of capital spending (most spending replaces equipment that wears out).
- 8.2%
Money spent on factories, equipment, software and other long-term assets (% of revenue).
Default: average of the last 3 annual reports (cash flow statements; equipment and intangibles).
- 40%
Stock and unpaid customer bills, less unpaid supplier bills, as a % of revenue. Each year's extra revenue ties up this much more cash.
Default: working capital (current assets less cash and deposits, minus current liabilities other than borrowings) as a share of revenue, averaged over the last 3 years.
Discount rate
- 2%
How fast cash flows keep growing every year after year 5.
Default: about Korea's long-run inflation plus real growth.
- 4.11%
Yield on Korea's 10-year government bond: the return with almost no risk.
Default: Korea Treasury Bond 10-year yield on 2026-10-28.
- 0.6
How much the share moves when the market moves: 1 means just like the market.
Default: 105 weeks of weekly returns against KOSPI (official index); raw beta 0, adjusted toward 1 and kept between 0.6 and 2.0.
- 5.5%
The extra return investors want for owning shares instead of bonds.
Default: a typical premium for Korean shares.
- 5.61%
The interest rate the company would pay to borrow.
Default: the 10-year yield plus a 1.5% credit spread.
Starting point
- Revenue (TTM to H1 2026)
- ₩12B
- Net debt (borrowings and leases − cash and deposits)
- ₩10B
- Shares
- 5,373,532
- Share price
- ₩3,535
- Market cap
- ₩19B
TTM = trailing 12 months: the last four reported quarters added together. "TTM to H1 2026" is the 12 months up to the latest quarterly or half-year report (H1 = to the end of June). Year 1 grows from there.
Past years and projection
Grey columns are reported results from the annual reports (after-tax EBIT at the model's tax rate), so you can check the growth and margin assumptions against the past. Years 1–5 are the model.
| FY2023 | FY2024 | FY2025 | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ₩13B | ₩10B | ₩8.5B | ₩11B | ₩10B | ₩9.7B | ₩9.7B | ₩10B |
| Growth | −2.9% | −21.5% | −16.3% | −10.0% | −6.7% | −3.5% | −0.2% | 3.0% |
| EBIT | −₩21B | −₩18B | −₩7.6B | −₩2.2B | −₩2B | −₩1.9B | −₩1.9B | −₩2B |
| EBIT margin | −159.3% | −174.2% | −89.6% | −20.0% | −20.0% | −20.0% | −20.0% | −20.0% |
| After-tax EBIT | −₩15B | −₩13B | −₩5.5B | −₩1.6B | −₩1.5B | −₩1.4B | −₩1.4B | −₩1.5B |
| + Depreciation | — | — | — | ₩703M | ₩656M | ₩633M | ₩632M | ₩651M |
| − Capital spending | ₩2B | ₩610M | ₩279M | ₩887M | ₩827M | ₩798M | ₩797M | ₩821M |
| − Working capital | ₩2B | −₩5.8B | ₩2B | −₩481M | −₩290M | −₩141M | −₩7.8M | ₩117M |
| Free cash flow | — | — | — | −₩1.3B | −₩1.3B | −₩1.4B | −₩1.6B | −₩1.7B |
| Discount factor | — | — | — | 0.941 | 0.886 | 0.834 | 0.786 | 0.740 |
| Present value | — | — | — | −₩1.2B | −₩1.2B | −₩1.2B | −₩1.2B | −₩1.3B |
Terminal value −₩39B, worth −₩29B today: 82% of enterprise value. It assumes spending settles at 110% of depreciation once growth slows to the terminal rate.
Cross-check: what the market has paid before
For cyclical businesses, analysts check a DCF against the multiples the stock has traded at through past cycles. Price / book is the usual anchor for them: P/E looks highest at the bottom of a cycle, when earnings are smallest, and lowest at the top. The price each band would give today:
| Low | Typical | High | |
|---|---|---|---|
| Price / book (book value ₩244 a share)Now 14.5× | ₩1,2875.28× | ₩3,61014.8× | ₩8,71335.7× |
Low, typical and high are the 10th percentile, middle and 90th percentile of month-end multiples since 2023, each against the latest report out by then, per share at today's share count; loss years and P/E above 100 are left out. Run-rate earnings are one quarter × 4, not a forecast. Model estimate based on the assumptions shown. Not a price target and not a buy or sell signal.
Sensitivity
Fair value per share as two inputs change; the middle is the current case.
| WACC ↓ · Terminal growth → | 1.0% | 1.5% | 2.0% | 2.5% | 3.0% |
|---|---|---|---|---|---|
| 5.2% | — | — | — | — | — |
| 5.7% | — | — | — | — | — |
| 6.2% | — | — | — | — | — |
| 6.7% | — | — | — | — | — |
| 7.2% | — | — | — | — | — |
Now (TTM)
- Market cap
- ₩19B
- Enterprise value
- ₩29B
- P/E
- —
- P/B
- 14.5×
- P/S
- 1.6×
- EV/EBITDA
- —
- Dividend yield
- 0.0%
Over time (at each year end)
| 2025 | 2024 | 2023 | 2022 | |
|---|---|---|---|---|
| Price | ₩5,800 | ₩13,115 | ₩40,612 | ₩56,460 |
| Market cap | ₩31B | ₩70B | ₩218B | ₩303B |
| P/E | — | — | — | — |
| P/B | 5.4× | 15.6× | 27.0× | 32.4× |
| P/S | 3.7× | 7.0× | 16.9× | 22.8× |
| EV/EBITDA | — | — | — | — |
| Dividend yield | 0.0% | — | — | — |
Versus similar companies
Calculated from end-of-day prices and filed financial statements. Not a recommendation. This is not financial advice.
Also known as: Plasmapp / 플라즈맵 / 405000 / KRX:405000
Source: KRX statistical information