As of 2025-07-08, the Intrinsic Value of NI Steel Co Ltd (008260.KS) is 13,884.23 KRW. This 008260.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,815.00 KRW, the upside of NI Steel Co Ltd is 263.90%.
The range of the Intrinsic Value is 9,873.90 - 21,242.24 KRW
Based on its market price of 3,815.00 KRW and our intrinsic valuation, NI Steel Co Ltd (008260.KS) is undervalued by 263.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9,873.90 - 21,242.24 | 13,884.23 | 263.9% |
| DCF (Growth 10y) | 7,932.66 - 16,450.89 | 10,958.46 | 187.2% |
| DCF (EBITDA 5y) | 13,496.85 - 31,867.34 | 19,959.41 | 423.2% |
| DCF (EBITDA 10y) | 12,837.79 - 30,306.78 | 18,923.33 | 396.0% |
| Fair Value | 17,412.05 - 17,412.05 | 17,412.05 | 356.41% |
| P/E | 4,435.17 - 8,385.65 | 6,148.87 | 61.2% |
| EV/EBITDA | 8,695.08 - 24,086.64 | 16,034.71 | 320.3% |
| EPV | 2,547.29 - 6,297.99 | 4,422.66 | 15.9% |
| DDM - Stable | 4,052.46 - 10,029.30 | 7,040.87 | 84.6% |
| DDM - Multi | 4,297.01 - 8,790.99 | 5,823.74 | 52.7% |
| Market Cap (mil) | 109,109.00 |
| Beta | 0.45 |
| Outstanding shares (mil) | 28.60 |
| Enterprise Value (mil) | 275,604.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.64% |
| Cost of Debt | 4.27% |
| WACC | 5.78% |