What is the intrinsic value of 013520.KS?

As of 2025-07-07, the Intrinsic Value of Hwaseung Corporation Co Ltd (013520.KS) is 13,378.64 KRW. This 013520.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,090.00 KRW, the upside of Hwaseung Corporation Co Ltd is 540.10%.

The range of the Intrinsic Value is 9,293.21 - 20,011.87 KRW

Is 013520.KS undervalued or overvalued?

Based on its market price of 2,090.00 KRW and our intrinsic valuation, Hwaseung Corporation Co Ltd (013520.KS) is undervalued by 540.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	9,293.21 - 20,011.87	13,378.64	540.1%
DCF (Growth 10y)	13,020.06 - 25,017.40	17,608.21	742.5%
DCF (EBITDA 5y)	5,675.14 - 9,082.14	6,799.79	225.3%
DCF (EBITDA 10y)	9,159.48 - 13,439.35	10,703.47	412.1%
Fair Value	12,058.85 - 12,058.85	12,058.85	476.98%
P/E	2,353.89 - 5,449.52	3,788.73	81.3%
EV/EBITDA	1,895.61 - 5,423.91	2,900.69	38.8%
EPV	11,978.83 - 17,966.05	14,972.45	616.4%
DDM - Stable	1,572.71 - 3,896.26	2,734.49	30.8%
DDM - Multi	3,445.61 - 7,762.42	4,885.89	133.8%