As of 2025-07-10, the Intrinsic Value of HY-Lok Corp (013030.KQ) is 62,929.35 KRW. This 013030.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29,300.00 KRW, the upside of HY-Lok Corp is 114.80%.
The range of the Intrinsic Value is 54,622.45 - 76,386.19 KRW
Based on its market price of 29,300.00 KRW and our intrinsic valuation, HY-Lok Corp (013030.KQ) is undervalued by 114.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 54,622.45 - 76,386.19 | 62,929.35 | 114.8% |
| DCF (Growth 10y) | 57,068.58 - 78,219.03 | 65,183.17 | 122.5% |
| DCF (EBITDA 5y) | 50,892.19 - 58,008.36 | 55,836.84 | 90.6% |
| DCF (EBITDA 10y) | 55,083.25 - 64,200.25 | 60,624.03 | 106.9% |
| Fair Value | 89,396.00 - 89,396.00 | 89,396.00 | 205.11% |
| P/E | 27,809.08 - 37,468.26 | 31,913.18 | 8.9% |
| EV/EBITDA | 39,521.07 - 50,405.52 | 45,350.94 | 54.8% |
| EPV | 56,791.69 - 70,342.53 | 63,567.15 | 117.0% |
| DDM - Stable | 21,886.29 - 45,232.65 | 33,559.51 | 14.5% |
| DDM - Multi | 27,788.97 - 45,319.10 | 34,498.54 | 17.7% |
| Market Cap (mil) | 360,390.00 |
| Beta | 0.27 |
| Outstanding shares (mil) | 12.30 |
| Enterprise Value (mil) | 166,066.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.78% |
| Cost of Debt | 4.25% |
| WACC | 6.49% |