As of 2025-05-18, the Intrinsic Value of Youlchon Chemical Co Ltd (008730.KS) is 17,335.60 KRW. This 008730.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28,800.00 KRW, the upside of Youlchon Chemical Co Ltd is -39.80%.
The range of the Intrinsic Value is 6,127.95 - 68,223.55 KRW
Based on its market price of 28,800.00 KRW and our intrinsic valuation, Youlchon Chemical Co Ltd (008730.KS) is overvalued by 39.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6,127.95 - 68,223.55 | 17,335.60 | -39.8% |
| DCF (Growth 10y) | 18,110.70 - 119,545.96 | 36,514.88 | 26.8% |
| DCF (EBITDA 5y) | 1,334.62 - 8,638.44 | 5,129.50 | -82.2% |
| DCF (EBITDA 10y) | 9,223.67 - 21,585.05 | 15,222.01 | -47.1% |
| Fair Value | -1,719.80 - -1,719.80 | -1,719.80 | -105.97% |
| P/E | (3,308.90) - (3,529.03) | (3,069.85) | -110.7% |
| EV/EBITDA | (8,459.65) - (1,617.25) | (5,380.68) | -118.7% |
| EPV | (17,560.55) - (21,360.05) | (19,460.28) | -167.6% |
| DDM - Stable | (3,387.11) - (14,294.71) | (8,840.93) | -130.7% |
| DDM - Multi | 13,720.97 - 46,738.22 | 21,429.07 | -25.6% |
| Market Cap (mil) | 714,240.00 |
| Beta | 2.03 |
| Outstanding shares (mil) | 24.80 |
| Enterprise Value (mil) | 966,932.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.64% |
| Cost of Debt | 5.50% |
| WACC | 6.72% |