As of 2025-07-10, the Intrinsic Value of Youngsin Metal Industrial (007530.KQ) is 1,935.34 KRW. This 007530.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,895.00 KRW, the upside of Youngsin Metal Industrial is -33.10%.
The range of the Intrinsic Value is 751.04 - 5,502.27 KRW
Based on its market price of 2,895.00 KRW and our intrinsic valuation, Youngsin Metal Industrial (007530.KQ) is overvalued by 33.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 751.04 - 5,502.27 | 1,935.34 | -33.1% |
| DCF (Growth 10y) | 1,711.73 - 7,911.77 | 3,266.58 | 12.8% |
| DCF (EBITDA 5y) | 1,530.04 - 3,902.20 | 2,883.22 | -0.4% |
| DCF (EBITDA 10y) | 2,219.67 - 5,218.39 | 3,817.41 | 31.9% |
| Fair Value | 4,821.80 - 4,821.80 | 4,821.80 | 66.56% |
| P/E | 2,265.11 - 2,970.23 | 2,642.15 | -8.7% |
| EV/EBITDA | 738.52 - 3,350.19 | 2,015.96 | -30.4% |
| EPV | 1,860.72 - 3,493.56 | 2,677.14 | -7.5% |
| DDM - Stable | 1,673.00 - 4,716.84 | 3,194.92 | 10.4% |
| DDM - Multi | 2,651.45 - 5,784.89 | 3,633.39 | 25.5% |
| Market Cap (mil) | 64,413.75 |
| Beta | 0.27 |
| Outstanding shares (mil) | 22.25 |
| Enterprise Value (mil) | 105,324.55 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.88% |
| Cost of Debt | 6.34% |
| WACC | 6.24% |