As of 2025-07-06, the Intrinsic Value of Hankook Cosmetics Manufacturing Co Ltd (003350.KS) is 70,800.00 KRW. This 003350.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53,800.00 KRW, the upside of Hankook Cosmetics Manufacturing Co Ltd is 31.60%.
The range of the Intrinsic Value is 59,807.18 - 88,192.96 KRW
Based on its market price of 53,800.00 KRW and our intrinsic valuation, Hankook Cosmetics Manufacturing Co Ltd (003350.KS) is undervalued by 31.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 59,807.18 - 88,192.96 | 70,800.00 | 31.6% |
| DCF (Growth 10y) | 69,699.52 - 102,604.59 | 82,498.45 | 53.3% |
| DCF (EBITDA 5y) | 68,702.22 - 138,084.67 | 96,884.00 | 80.1% |
| DCF (EBITDA 10y) | 76,980.23 - 148,351.59 | 104,971.51 | 95.1% |
| Fair Value | 133,768.75 - 133,768.75 | 133,768.75 | 148.64% |
| P/E | 81,010.36 - 123,174.76 | 94,166.21 | 75.0% |
| EV/EBITDA | 64,187.68 - 139,733.94 | 85,099.71 | 58.2% |
| EPV | 31,634.29 - 41,126.15 | 36,380.13 | -32.4% |
| DDM - Stable | 35,057.05 - 71,509.81 | 53,283.44 | -1.0% |
| DDM - Multi | 40,966.91 - 68,072.42 | 51,411.92 | -4.4% |
| Market Cap (mil) | 243,714.00 |
| Beta | 0.64 |
| Outstanding shares (mil) | 4.53 |
| Enterprise Value (mil) | 215,255.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.21% |
| Cost of Debt | 4.25% |
| WACC | 8.96% |