As of 2025-07-10, the Intrinsic Value of CS Holdings Co Ltd (000590.KS) is 290,459.13 KRW. This 000590.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 88,000.00 KRW, the upside of CS Holdings Co Ltd is 230.10%.
The range of the Intrinsic Value is 243,141.96 - 378,079.11 KRW
Based on its market price of 88,000.00 KRW and our intrinsic valuation, CS Holdings Co Ltd (000590.KS) is undervalued by 230.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 243,141.96 - 378,079.11 | 290,459.13 | 230.1% |
| DCF (Growth 10y) | 264,891.49 - 411,298.44 | 316,484.35 | 259.6% |
| DCF (EBITDA 5y) | 263,026.21 - 331,069.94 | 288,310.94 | 227.6% |
| DCF (EBITDA 10y) | 277,256.46 - 364,417.25 | 311,057.77 | 253.5% |
| Fair Value | 672,932.50 - 672,932.50 | 672,932.50 | 664.70% |
| P/E | 292,907.90 - 700,924.34 | 422,047.12 | 379.6% |
| EV/EBITDA | 206,501.57 - 371,984.49 | 270,923.53 | 207.9% |
| EPV | 237,136.07 - 332,181.37 | 284,659.13 | 223.5% |
| DDM - Stable | 203,511.13 - 483,404.04 | 343,457.39 | 290.3% |
| DDM - Multi | 246,736.76 - 481,573.65 | 328,904.35 | 273.8% |
| Market Cap (mil) | 101,200.00 |
| Beta | 0.33 |
| Outstanding shares (mil) | 1.15 |
| Enterprise Value (mil) | 29,695.20 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.63% |
| Cost of Debt | 5.87% |
| WACC | 7.59% |