As of 2025-07-20, the Intrinsic Value of Yuanta Securities Korea Co Ltd (003470.KS) is 267,293.77 KRW. This 003470.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4,190.00 KRW, the upside of Yuanta Securities Korea Co Ltd is 6,279.30%.
The range of the Intrinsic Value is 211,169.17 - 360,089.26 KRW
Based on its market price of 4,190.00 KRW and our intrinsic valuation, Yuanta Securities Korea Co Ltd (003470.KS) is undervalued by 6,279.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 211,169.17 - 360,089.26 | 267,293.77 | 6279.3% |
| DCF (Growth 10y) | 260,009.47 - 425,676.42 | 322,598.47 | 7599.2% |
| DCF (EBITDA 5y) | 60,976.81 - 76,189.14 | 65,891.54 | 1472.6% |
| DCF (EBITDA 10y) | 110,905.45 - 131,858.29 | 118,460.80 | 2727.2% |
| Fair Value | 2,688.55 - 2,688.55 | 2,688.55 | -35.83% |
| P/E | 2,424.27 - 6,316.07 | 4,181.93 | -0.2% |
| EV/EBITDA | 16,946.68 - 127,834.61 | 57,519.22 | 1272.8% |
| EPV | 134,531.19 - 173,189.38 | 153,860.05 | 3572.1% |
| DDM - Stable | 868.68 - 1,868.16 | 1,368.42 | -67.3% |
| DDM - Multi | 1,321.50 - 2,454.62 | 1,739.84 | -58.5% |
| Market Cap (mil) | 890,416.90 |
| Beta | 0.99 |
| Outstanding shares (mil) | 212.51 |
| Enterprise Value (mil) | 8,772,187.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 15.06% |
| Cost of Debt | 4.25% |
| WACC | 4.29% |