As of 2025-05-15, the Intrinsic Value of Ssangyong Cement Industry Co Ltd (003410.KS) is 3,754.07 KRW. This 003410.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7,000.00 KRW, the upside of Ssangyong Cement Industry Co Ltd is -46.40%.
The range of the Intrinsic Value is 1,526.22 - 10,161.98 KRW
Based on its market price of 7,000.00 KRW and our intrinsic valuation, Ssangyong Cement Industry Co Ltd (003410.KS) is overvalued by 46.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,526.22 - 10,161.98 | 3,754.07 | -46.4% |
| DCF (Growth 10y) | 1,917.92 - 10,146.37 | 4,056.38 | -42.1% |
| DCF (EBITDA 5y) | 879.87 - 2,014.23 | 1,413.06 | -79.8% |
| DCF (EBITDA 10y) | 1,378.70 - 2,792.82 | 2,029.76 | -71.0% |
| Fair Value | 6,977.57 - 6,977.57 | 6,977.57 | -0.32% |
| P/E | 1,099.06 - 2,917.65 | 1,876.80 | -73.2% |
| EV/EBITDA | (1,736.42) - 691.53 | (649.34) | -109.3% |
| EPV | 5,732.22 - 9,173.33 | 7,452.78 | 6.5% |
| DDM - Stable | 5,278.59 - 15,500.41 | 10,389.51 | 48.4% |
| DDM - Multi | 2,447.86 - 5,588.92 | 3,404.74 | -51.4% |
| Market Cap (mil) | 3,106,530.00 |
| Beta | 0.61 |
| Outstanding shares (mil) | 443.79 |
| Enterprise Value (mil) | 4,744,060.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.73% |
| Cost of Debt | 5.50% |
| WACC | 5.96% |