As of 2025-05-14, the Intrinsic Value of Shinsung Tongsang Co Ltd (005390.KS) is 5,984.27 KRW. This 005390.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,470.00 KRW, the upside of Shinsung Tongsang Co Ltd is 142.30%.
The range of the Intrinsic Value is 4,222.25 - 9,056.16 KRW
Based on its market price of 2,470.00 KRW and our intrinsic valuation, Shinsung Tongsang Co Ltd (005390.KS) is undervalued by 142.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4,222.25 - 9,056.16 | 5,984.27 | 142.3% |
| DCF (Growth 10y) | 5,673.83 - 11,392.28 | 7,763.83 | 214.3% |
| DCF (EBITDA 5y) | 2,801.41 - 4,597.83 | 3,521.72 | 42.6% |
| DCF (EBITDA 10y) | 4,250.25 - 6,657.55 | 5,233.85 | 111.9% |
| Fair Value | 12,239.20 - 12,239.20 | 12,239.20 | 395.51% |
| P/E | 2,100.26 - 3,045.11 | 2,575.78 | 4.3% |
| EV/EBITDA | 1,688.26 - 3,869.91 | 2,487.04 | 0.7% |
| EPV | 12,433.13 - 18,733.12 | 15,583.12 | 530.9% |
| DDM - Stable | 2,925.91 - 7,332.08 | 5,129.00 | 107.7% |
| DDM - Multi | 3,121.33 - 6,549.01 | 4,275.92 | 73.1% |
| Market Cap (mil) | 354,963.70 |
| Beta | 0.48 |
| Outstanding shares (mil) | 143.71 |
| Enterprise Value (mil) | 774,509.70 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.36% |
| Cost of Debt | 5.84% |
| WACC | 6.28% |