As of 2025-05-20, the Intrinsic Value of Kia Motors Corp (000270.KS) is 296,180.25 KRW. This 000270.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 91,500.00 KRW, the upside of Kia Motors Corp is 223.70%.
The range of the Intrinsic Value is 260,484.82 - 346,518.65 KRW
Based on its market price of 91,500.00 KRW and our intrinsic valuation, Kia Motors Corp (000270.KS) is undervalued by 223.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 260,484.82 - 346,518.65 | 296,180.25 | 223.7% |
| DCF (Growth 10y) | 304,268.69 - 402,455.07 | 345,193.25 | 277.3% |
| DCF (EBITDA 5y) | 183,877.18 - 226,006.97 | 204,696.01 | 123.7% |
| DCF (EBITDA 10y) | 243,427.23 - 297,454.05 | 269,167.77 | 194.2% |
| Fair Value | 614,387.50 - 614,387.50 | 614,387.50 | 571.46% |
| P/E | 116,203.57 - 242,314.95 | 180,060.28 | 96.8% |
| EV/EBITDA | 105,238.30 - 182,230.45 | 137,502.25 | 50.3% |
| EPV | 200,577.28 - 243,292.73 | 221,935.02 | 142.6% |
| DDM - Stable | 145,328.57 - 261,629.86 | 203,479.27 | 122.4% |
| DDM - Multi | 179,292.20 - 254,424.00 | 210,557.75 | 130.1% |
| Market Cap (mil) | 36,386,804.00 |
| Beta | 0.75 |
| Outstanding shares (mil) | 397.67 |
| Enterprise Value (mil) | 26,416,736.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 10.65% |
| Cost of Debt | 4.25% |
| WACC | 9.33% |