As of 2025-05-18, the Intrinsic Value of S-Oil Corp (010950.KS) is 31,034.65 KRW. This 010950.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51,300.00 KRW, the upside of S-Oil Corp is -39.50%.
The range of the Intrinsic Value is (9,356.04) - 1,820,345.08 KRW
Based on its market price of 51,300.00 KRW and our intrinsic valuation, S-Oil Corp (010950.KS) is overvalued by 39.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (9,356.04) - 1,820,345.08 | 31,034.65 | -39.5% |
| DCF (Growth 10y) | (18,645.88) - 1,068,655.28 | 6,504.93 | -87.3% |
| DCF (EBITDA 5y) | 27,928.24 - 104,481.15 | 69,981.53 | 36.4% |
| DCF (EBITDA 10y) | 5,871.96 - 93,119.60 | 44,775.76 | -12.7% |
| Fair Value | -8,277.95 - -8,277.95 | -8,277.95 | -116.14% |
| P/E | (17,714.83) - (17,483.05) | (18,211.51) | -135.5% |
| EV/EBITDA | (4,584.23) - 49,228.76 | 24,446.38 | -52.3% |
| EPV | (14,758.06) - 55,411.59 | 20,326.76 | -60.4% |
| DDM - Stable | (15,676.36) - (56,363.18) | (36,019.73) | -170.2% |
| DDM - Multi | (19,905.37) - (57,282.57) | (29,743.65) | -158.0% |
| Market Cap (mil) | 5,981,580.00 |
| Beta | 0.83 |
| Outstanding shares (mil) | 116.60 |
| Enterprise Value (mil) | 12,038,470.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.50% |
| Cost of Debt | 13.54% |
| WACC | 9.15% |