As of 2025-07-12, the Intrinsic Value of SG Corp (004060.KS) is 187.42 KRW. This 004060.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 350.00 KRW, the upside of SG Corp is -46.50%.
The range of the Intrinsic Value is 125.73 - 351.39 KRW
Based on its market price of 350.00 KRW and our intrinsic valuation, SG Corp (004060.KS) is overvalued by 46.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 125.73 - 351.39 | 187.42 | -46.5% |
| DCF (Growth 10y) | 147.71 - 379.38 | 211.53 | -39.6% |
| DCF (EBITDA 5y) | 420.40 - 589.43 | 493.40 | 41.0% |
| DCF (EBITDA 10y) | 437.98 - 658.05 | 531.88 | 52.0% |
| Fair Value | 693.40 - 693.40 | 693.40 | 98.11% |
| P/E | 360.58 - 730.01 | 505.28 | 44.4% |
| EV/EBITDA | 253.02 - 543.98 | 375.53 | 7.3% |
| EPV | 98.13 - 142.25 | 120.19 | -65.7% |
| DDM - Stable | 258.88 - 821.11 | 540.00 | 54.3% |
| DDM - Multi | 381.46 - 957.48 | 547.59 | 56.5% |
| Market Cap (mil) | 70,847.00 |
| Beta | 0.16 |
| Outstanding shares (mil) | 202.42 |
| Enterprise Value (mil) | 75,370.09 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.27% |
| Cost of Debt | 4.25% |
| WACC | 6.38% |