As of 2025-05-29, the Intrinsic Value of KCC Corp (002380.KS) is 215,294.71 KRW. This 002380.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 294,500.00 KRW, the upside of KCC Corp is -26.90%.
The range of the Intrinsic Value is (81,663.33) - 2,389,882.89 KRW
Based on its market price of 294,500.00 KRW and our intrinsic valuation, KCC Corp (002380.KS) is overvalued by 26.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (81,663.33) - 2,389,882.89 | 215,294.71 | -26.9% |
| DCF (Growth 10y) | (112,973.66) - 1,892,089.35 | 130,574.80 | -55.7% |
| DCF (EBITDA 5y) | (100,072.59) - 68,202.35 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (74,851.26) - 149,870.57 | 20,147.95 | -93.2% |
| Fair Value | -330,615.00 - -330,615.00 | -330,615.00 | -212.26% |
| P/E | (79,347.13) - 237,025.98 | 68,245.22 | -76.8% |
| EV/EBITDA | (179,567.66) - 240,599.38 | (19,819.10) | -106.7% |
| EPV | 111,198.18 - 509,940.32 | 310,569.18 | 5.5% |
| DDM - Stable | (83,603.25) - (225,701.47) | (154,652.42) | -152.5% |
| DDM - Multi | 213,559.65 - 465,793.45 | 294,769.40 | 0.1% |
| Market Cap (mil) | 2,618,105.00 |
| Beta | 0.75 |
| Outstanding shares (mil) | 8.89 |
| Enterprise Value (mil) | 7,516,435.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 11.67% |
| Cost of Debt | 6.36% |
| WACC | 6.92% |