As of 2025-07-21, the Intrinsic Value of Kumho Petro Chemical Co Ltd (011780.KS) is 133,557.42 KRW. This 011780.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 122,000.00 KRW, the upside of Kumho Petro Chemical Co Ltd is 9.50%.
The range of the Intrinsic Value is 87,832.20 - 264,431.19 KRW
Based on its market price of 122,000.00 KRW and our intrinsic valuation, Kumho Petro Chemical Co Ltd (011780.KS) is undervalued by 9.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 87,832.20 - 264,431.19 | 133,557.42 | 9.5% |
| DCF (Growth 10y) | 77,663.06 - 208,742.61 | 112,035.76 | -8.2% |
| DCF (EBITDA 5y) | 168,713.27 - 225,695.10 | 204,594.18 | 67.7% |
| DCF (EBITDA 10y) | 144,951.26 - 208,958.18 | 181,038.84 | 48.4% |
| Fair Value | 394,395.00 - 394,395.00 | 394,395.00 | 223.27% |
| P/E | 82,582.68 - 122,104.83 | 107,061.71 | -12.2% |
| EV/EBITDA | 120,667.78 - 206,014.69 | 163,501.65 | 34.0% |
| EPV | 129,173.33 - 186,979.49 | 158,076.21 | 29.6% |
| DDM - Stable | 128,528.62 - 418,415.24 | 273,471.79 | 124.2% |
| DDM - Multi | 134,111.29 - 337,893.92 | 191,822.40 | 57.2% |
| Market Cap (mil) | 2,869,330.00 |
| Beta | 1.14 |
| Outstanding shares (mil) | 23.52 |
| Enterprise Value (mil) | 3,357,673.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.99% |
| Cost of Debt | 4.25% |
| WACC | 7.62% |