As of 2025-05-17, the Intrinsic Value of Busan City Gas Co Ltd (015350.KS) is -27,817.20 KRW. This 015350.KS valuation is based on the model Peter Lynch Fair Value. With the current market price of 84,100.00 KRW, the upside of Busan City Gas Co Ltd is -133.08%.
Based on its market price of 84,100.00 KRW and our intrinsic valuation, Busan City Gas Co Ltd (015350.KS) is overvalued by 133.08%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
| Range | Selected | Upside | |
| a | |||
| Fair Value | -27,817.20 - -27,817.20 | -27,817.20 | -133.08% |
| P/E | 17,408.79 - 89,125.25 | 51,767.56 | -38.4% |
| DDM - Stable | 29,934.93 - 60,105.91 | 45,020.40 | -46.5% |
| DDM - Multi | 187,351.77 - 291,273.78 | 227,916.21 | 171.0% |
| Market Cap (mil) | 841,084.10 |
| Beta | 0.37 |
| Outstanding shares (mil) | 10.00 |
| Enterprise Value (mil) | 655,377.10 |
| Market risk premium | 5.23% |
| Cost of Equity | 7.12% |
| Cost of Debt | 5.00% |
| WACC | 7.11% |