As of 2025-07-03, the Intrinsic Value of Hankook Shell Oil Co Ltd (002960.KS) is 598,093.08 KRW. This 002960.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 424,500.00 KRW, the upside of Hankook Shell Oil Co Ltd is 40.90%.
The range of the Intrinsic Value is 452,436.27 - 943,552.49 KRW
Based on its market price of 424,500.00 KRW and our intrinsic valuation, Hankook Shell Oil Co Ltd (002960.KS) is undervalued by 40.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 452,436.27 - 943,552.49 | 598,093.08 | 40.9% |
| DCF (Growth 10y) | 488,735.83 - 958,157.42 | 629,241.54 | 48.2% |
| DCF (EBITDA 5y) | 336,673.58 - 437,236.03 | 380,003.77 | -10.5% |
| DCF (EBITDA 10y) | 392,488.64 - 507,304.30 | 441,811.71 | 4.1% |
| Fair Value | 401,852.70 - 401,852.70 | 401,852.70 | -5.34% |
| P/E | 197,652.06 - 325,683.40 | 238,674.05 | -43.8% |
| EV/EBITDA | 238,559.12 - 351,382.31 | 297,038.39 | -30.0% |
| EPV | 334,404.10 - 437,535.86 | 385,970.00 | -9.1% |
| DDM - Stable | 291,033.74 - 889,519.53 | 590,276.92 | 39.1% |
| DDM - Multi | 344,623.38 - 826,865.77 | 487,428.46 | 14.8% |
| Market Cap (mil) | 551,850.00 |
| Beta | 0.37 |
| Outstanding shares (mil) | 1.30 |
| Enterprise Value (mil) | 497,669.20 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.04% |
| Cost of Debt | 5.00% |
| WACC | 7.03% |