As of 2025-07-07, the Intrinsic Value of Korea Export Packaging Industrial Co Ltd (002200.KS) is 10,499.62 KRW. This 002200.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,040.00 KRW, the upside of Korea Export Packaging Industrial Co Ltd is 245.40%.
The range of the Intrinsic Value is 6,814.20 - 25,248.15 KRW
Based on its market price of 3,040.00 KRW and our intrinsic valuation, Korea Export Packaging Industrial Co Ltd (002200.KS) is undervalued by 245.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6,814.20 - 25,248.15 | 10,499.62 | 245.4% |
| DCF (Growth 10y) | 8,448.19 - 29,431.63 | 12,668.88 | 316.7% |
| DCF (EBITDA 5y) | 3,867.10 - 9,058.21 | 6,051.88 | 99.1% |
| DCF (EBITDA 10y) | 5,256.32 - 10,886.05 | 7,560.73 | 148.7% |
| Fair Value | 4.12 - 4.12 | 4.12 | -99.86% |
| P/E | 8.27 - 1,164.48 | 465.26 | -84.7% |
| EV/EBITDA | 688.02 - 1,950.26 | 1,316.75 | -56.7% |
| EPV | 5,274.47 - 6,941.17 | 6,107.82 | 100.9% |
| DDM - Stable | 11.38 - 58.58 | 34.98 | -98.8% |
| DDM - Multi | 69,547.48 - 92,044.28 | 74,741.75 | 2358.6% |
| Market Cap (mil) | 121,600.00 |
| Beta | 0.28 |
| Outstanding shares (mil) | 40.00 |
| Enterprise Value (mil) | 105,871.30 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.17% |
| Cost of Debt | 6.57% |
| WACC | 6.16% |