003010.KS
Haein Corp
Price:  
5,200.00 
KRW
Volume:  
70,011.00
Korea, Republic of | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

003010.KS Intrinsic Value

23.40 %
Upside

What is the intrinsic value of 003010.KS?

As of 2025-07-07, the Intrinsic Value of Haein Corp (003010.KS) is 6,414.55 KRW. This 003010.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5,200.00 KRW, the upside of Haein Corp is 23.40%.

The range of the Intrinsic Value is 4,440.04 - 9,567.70 KRW

Is 003010.KS undervalued or overvalued?

Based on its market price of 5,200.00 KRW and our intrinsic valuation, Haein Corp (003010.KS) is undervalued by 23.40%.

5,200.00 KRW
Stock Price
6,414.55 KRW
Intrinsic Value
Intrinsic Value Details

003010.KS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 4,440.04 - 9,567.70 6,414.55 23.4%
DCF (Growth 10y) 7,383.58 - 14,005.52 9,939.02 91.1%
DCF (EBITDA 5y) 1,684.05 - 4,395.47 2,502.27 -51.9%
DCF (EBITDA 10y) 3,368.08 - 6,240.76 4,306.45 -17.2%
Fair Value 11,607.55 - 11,607.55 11,607.55 123.22%
P/E 3,287.26 - 5,311.62 4,691.79 -9.8%
EV/EBITDA (590.07) - 2,937.71 1,099.39 -78.9%
EPV 7,087.94 - 10,398.52 8,743.27 68.1%
DDM - Stable 3,422.64 - 6,994.40 5,208.51 0.2%
DDM - Multi 4,608.94 - 7,601.00 5,761.83 10.8%

003010.KS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 66,092.00
Beta 0.34
Outstanding shares (mil) 12.71
Enterprise Value (mil) 140,135.90
Market risk premium 5.82%
Cost of Equity 8.74%
Cost of Debt 5.02%
WACC 6.22%