As of 2025-07-03, the Intrinsic Value of Michang Oil Ind Co Ltd (003650.KS) is 243,767.82 KRW. This 003650.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 109,600.00 KRW, the upside of Michang Oil Ind Co Ltd is 122.40%.
The range of the Intrinsic Value is 190,834.55 - 342,763.98 KRW
Based on its market price of 109,600.00 KRW and our intrinsic valuation, Michang Oil Ind Co Ltd (003650.KS) is undervalued by 122.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 190,834.55 - 342,763.98 | 243,767.82 | 122.4% |
| DCF (Growth 10y) | 203,088.68 - 354,302.21 | 256,132.18 | 133.7% |
| DCF (EBITDA 5y) | 175,864.47 - 248,668.83 | 206,908.52 | 88.8% |
| DCF (EBITDA 10y) | 200,943.15 - 293,660.13 | 239,765.99 | 118.8% |
| Fair Value | 558,997.50 - 558,997.50 | 558,997.50 | 410.03% |
| P/E | 137,737.25 - 247,029.84 | 179,497.40 | 63.8% |
| EV/EBITDA | 130,481.08 - 205,996.84 | 169,661.06 | 54.8% |
| EPV | 220,220.49 - 344,836.29 | 282,528.16 | 157.8% |
| DDM - Stable | 153,609.79 - 345,693.08 | 249,651.72 | 127.8% |
| DDM - Multi | 233,735.58 - 426,489.34 | 303,582.18 | 177.0% |
| Market Cap (mil) | 190,704.00 |
| Beta | 0.16 |
| Outstanding shares (mil) | 1.74 |
| Enterprise Value (mil) | 194,126.50 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.51% |
| Cost of Debt | 6.26% |
| WACC | 7.71% |