As of 2025-07-06, the Intrinsic Value of National Plastic Co Ltd (004250.KS) is 25,267.14 KRW. This 004250.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4,475.00 KRW, the upside of National Plastic Co Ltd is 464.60%.
The range of the Intrinsic Value is 19,600.42 - 35,754.35 KRW
Based on its market price of 4,475.00 KRW and our intrinsic valuation, National Plastic Co Ltd (004250.KS) is undervalued by 464.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19,600.42 - 35,754.35 | 25,267.14 | 464.6% |
| DCF (Growth 10y) | 20,908.94 - 36,999.67 | 26,589.52 | 494.2% |
| DCF (EBITDA 5y) | 15,758.02 - 25,154.18 | 19,716.12 | 340.6% |
| DCF (EBITDA 10y) | 18,483.19 - 28,953.49 | 22,792.13 | 409.3% |
| Fair Value | 43,272.50 - 43,272.50 | 43,272.50 | 866.98% |
| P/E | 10,909.39 - 22,709.38 | 17,208.76 | 284.6% |
| EV/EBITDA | 10,946.04 - 22,441.41 | 15,798.19 | 253.0% |
| EPV | (3,599.12) - (4,801.17) | (4,200.14) | -193.9% |
| DDM - Stable | 10,513.91 - 25,659.62 | 18,086.76 | 304.2% |
| DDM - Multi | 11,632.18 - 23,894.77 | 15,834.12 | 253.8% |
| Market Cap (mil) | 187,950.00 |
| Beta | 0.70 |
| Outstanding shares (mil) | 42.00 |
| Enterprise Value (mil) | 246,697.70 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.30% |
| Cost of Debt | 4.25% |
| WACC | 7.70% |