As of 2025-06-03, the Intrinsic Value of Shinsegae Inc (004170.KS) is 147,437.31 KRW. This 004170.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 170,800.00 KRW, the upside of Shinsegae Inc is -13.70%.
The range of the Intrinsic Value is (3,914.48) - 460,439.55 KRW
Based on its market price of 170,800.00 KRW and our intrinsic valuation, Shinsegae Inc (004170.KS) is overvalued by 13.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3,914.48) - 460,439.55 | 147,437.31 | -13.7% |
| DCF (Growth 10y) | 64,134.83 - 568,280.35 | 229,099.48 | 34.1% |
| DCF (EBITDA 5y) | 198,573.21 - 346,045.17 | 271,515.59 | 59.0% |
| DCF (EBITDA 10y) | 243,491.75 - 452,295.13 | 342,957.77 | 100.8% |
| Fair Value | 161,738.25 - 161,738.25 | 161,738.25 | -5.31% |
| P/E | 73,882.07 - 210,344.84 | 139,257.50 | -18.5% |
| EV/EBITDA | 138,411.42 - 587,299.40 | 295,504.04 | 73.0% |
| EPV | 802,499.52 - 1,389,525.67 | 1,096,010.36 | 541.7% |
| DDM - Stable | 46,021.41 - 104,218.19 | 75,119.79 | -56.0% |
| DDM - Multi | 132,030.25 - 245,398.86 | 172,933.68 | 1.2% |
| Market Cap (mil) | 1,648,220.00 |
| Beta | 0.56 |
| Outstanding shares (mil) | 9.65 |
| Enterprise Value (mil) | 6,214,880.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.71% |
| Cost of Debt | 5.34% |
| WACC | 5.26% |