As of 2025-07-07, the Intrinsic Value of Shinpoong Paper MFG Co Ltd (002870.KS) is 907.46 KRW. This 002870.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,269.00 KRW, the upside of Shinpoong Paper MFG Co Ltd is -28.50%.
The range of the Intrinsic Value is 711.89 - 1,561.47 KRW
Based on its market price of 1,269.00 KRW and our intrinsic valuation, Shinpoong Paper MFG Co Ltd (002870.KS) is overvalued by 28.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 711.89 - 1,561.47 | 907.46 | -28.5% |
| DCF (Growth 10y) | 1,303.44 - 3,512.60 | 1,812.61 | 42.8% |
| DCF (EBITDA 5y) | 723.75 - 1,223.34 | 965.11 | -23.9% |
| DCF (EBITDA 10y) | 1,013.52 - 1,790.68 | 1,374.49 | 8.3% |
| Fair Value | -884.95 - -884.95 | -884.95 | -169.74% |
| P/E | (556.15) - 458.86 | (159.67) | -112.6% |
| EV/EBITDA | (74.88) - (194.52) | (247.25) | -119.5% |
| EPV | (402.78) - (666.78) | (534.78) | -142.1% |
| DDM - Stable | (685.07) - (2,791.96) | (1,738.51) | -237.0% |
| DDM - Multi | 1,753.14 - 5,571.71 | 2,669.33 | 110.3% |
| Market Cap (mil) | 31,031.10 |
| Beta | -0.33 |
| Outstanding shares (mil) | 24.45 |
| Enterprise Value (mil) | 21,208.98 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.68% |
| Cost of Debt | 5.50% |
| WACC | 6.56% |