As of 2025-05-18, the Intrinsic Value of Hyundai Mipo Dockyard Co Ltd (010620.KS) is 126,171.76 KRW. This 010620.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 173,800.00 KRW, the upside of Hyundai Mipo Dockyard Co Ltd is -27.40%.
The range of the Intrinsic Value is 78,426.78 - 300,049.71 KRW
Based on its market price of 173,800.00 KRW and our intrinsic valuation, Hyundai Mipo Dockyard Co Ltd (010620.KS) is overvalued by 27.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 78,426.78 - 300,049.71 | 126,171.76 | -27.4% |
| DCF (Growth 10y) | 139,112.30 - 505,902.85 | 218,535.80 | 25.7% |
| DCF (EBITDA 5y) | 80,305.90 - 162,171.17 | 98,665.62 | -43.2% |
| DCF (EBITDA 10y) | 123,187.92 - 244,072.71 | 152,960.99 | -12.0% |
| Fair Value | 13,211.00 - 13,211.00 | 13,211.00 | -92.40% |
| P/E | 51,047.56 - 110,656.26 | 74,236.90 | -57.3% |
| EV/EBITDA | 20,346.69 - 54,532.65 | 32,481.32 | -81.3% |
| EPV | (28,037.78) - (38,041.62) | (33,039.81) | -119.0% |
| DDM - Stable | 29,636.84 - 135,157.41 | 82,397.10 | -52.6% |
| DDM - Multi | 147,399.19 - 534,520.78 | 232,535.30 | 33.8% |
| Market Cap (mil) | 6,941,572.00 |
| Beta | 0.60 |
| Outstanding shares (mil) | 39.94 |
| Enterprise Value (mil) | 7,032,195.50 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.50% |
| Cost of Debt | 4.63% |
| WACC | 7.36% |