As of 2025-07-07, the Intrinsic Value of GS Retail Co Ltd (007070.KS) is 16,808.99 KRW. This 007070.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16,990.00 KRW, the upside of GS Retail Co Ltd is -1.10%.
The range of the Intrinsic Value is 5,497.53 - 38,781.34 KRW
Based on its market price of 16,990.00 KRW and our intrinsic valuation, GS Retail Co Ltd (007070.KS) is overvalued by 1.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5,497.53 - 38,781.34 | 16,808.99 | -1.1% |
| DCF (Growth 10y) | 8,873.29 - 42,388.89 | 20,303.07 | 19.5% |
| DCF (EBITDA 5y) | 2,771.50 - 9,189.88 | 5,360.31 | -68.5% |
| DCF (EBITDA 10y) | 7,105.23 - 15,620.40 | 10,668.34 | -37.2% |
| Fair Value | -7,882.40 - -7,882.40 | -7,882.40 | -146.39% |
| P/E | (4,262.80) - 1,749.55 | (1,486.47) | -108.7% |
| EV/EBITDA | 8,089.02 - 24,936.22 | 16,229.53 | -4.5% |
| EPV | 194,225.13 - 271,777.91 | 233,002.03 | 1271.4% |
| DDM - Stable | (2,516.49) - (6,031.00) | (4,273.75) | -125.2% |
| DDM - Multi | 867.21 - 1,699.73 | 1,156.98 | -93.2% |
| Market Cap (mil) | 1,420,533.90 |
| Beta | 0.61 |
| Outstanding shares (mil) | 83.61 |
| Enterprise Value (mil) | 4,222,284.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.74% |
| Cost of Debt | 5.34% |
| WACC | 4.68% |