As of 2025-05-17, the Intrinsic Value of Samchully Co Ltd (004690.KS) is 223,004.19 KRW. This 004690.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 105,500.00 KRW, the upside of Samchully Co Ltd is 111.40%.
The range of the Intrinsic Value is 126,505.29 - 415,010.64 KRW
Based on its market price of 105,500.00 KRW and our intrinsic valuation, Samchully Co Ltd (004690.KS) is undervalued by 111.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 126,505.29 - 415,010.64 | 223,004.19 | 111.4% |
| DCF (Growth 10y) | 159,946.73 - 462,159.33 | 261,536.95 | 147.9% |
| DCF (EBITDA 5y) | 129,806.32 - 237,538.08 | 182,074.72 | 72.6% |
| DCF (EBITDA 10y) | 160,955.74 - 297,175.69 | 224,159.91 | 112.5% |
| Fair Value | 624,215.00 - 624,215.00 | 624,215.00 | 491.67% |
| P/E | 125,841.10 - 166,290.03 | 142,830.99 | 35.4% |
| EV/EBITDA | 44,070.52 - 166,901.58 | 102,860.85 | -2.5% |
| EPV | 352,684.00 - 655,820.33 | 504,251.23 | 378.0% |
| DDM - Stable | 122,856.94 - 300,018.65 | 211,437.68 | 100.4% |
| DDM - Multi | 148,909.73 - 309,349.98 | 203,658.87 | 93.0% |
| Market Cap (mil) | 428,330.00 |
| Beta | 0.39 |
| Outstanding shares (mil) | 4.06 |
| Enterprise Value (mil) | 1,209,007.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 11.36% |
| Cost of Debt | 5.11% |
| WACC | 5.86% |