As of 2025-07-10, the Intrinsic Value of Heungkuk Metaltech Co Ltd (010240.KQ) is 7,138.56 KRW. This 010240.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5,410.00 KRW, the upside of Heungkuk Metaltech Co Ltd is 32.00%.
The range of the Intrinsic Value is 6,176.37 - 8,721.42 KRW
Based on its market price of 5,410.00 KRW and our intrinsic valuation, Heungkuk Metaltech Co Ltd (010240.KQ) is undervalued by 32.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6,176.37 - 8,721.42 | 7,138.56 | 32.0% |
| DCF (Growth 10y) | 7,007.39 - 9,999.68 | 8,142.37 | 50.5% |
| DCF (EBITDA 5y) | 10,001.77 - 12,352.29 | 10,975.27 | 102.9% |
| DCF (EBITDA 10y) | 10,120.17 - 13,290.61 | 11,444.72 | 111.5% |
| Fair Value | 12,500.17 - 12,500.17 | 12,500.17 | 131.06% |
| P/E | 7,575.92 - 13,359.94 | 10,959.09 | 102.6% |
| EV/EBITDA | 6,881.28 - 12,654.00 | 9,453.15 | 74.7% |
| EPV | 8,996.59 - 11,933.56 | 10,465.10 | 93.4% |
| DDM - Stable | 6,008.23 - 12,730.68 | 9,369.48 | 73.2% |
| DDM - Multi | 7,281.92 - 12,219.15 | 9,143.51 | 69.0% |
| Market Cap (mil) | 66,651.20 |
| Beta | 0.36 |
| Outstanding shares (mil) | 12.32 |
| Enterprise Value (mil) | 46,235.80 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.30% |
| Cost of Debt | 4.25% |
| WACC | 7.98% |