As of 2025-05-19, the Intrinsic Value of Korea Electric Power Corp (015760.KS) is 15,429.75 KRW. This 015760.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28,000.00 KRW, the upside of Korea Electric Power Corp is -44.90%.
The range of the Intrinsic Value is (91,588.50) - 2,571,129.69 KRW
Based on its market price of 28,000.00 KRW and our intrinsic valuation, Korea Electric Power Corp (015760.KS) is overvalued by 44.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (91,588.50) - 2,571,129.69 | 15,429.75 | -44.9% |
| DCF (Growth 10y) | (70,082.95) - 3,071,974.32 | 56,448.07 | 101.6% |
| DCF (EBITDA 5y) | (56,915.66) - 106,865.36 | 38,863.54 | 38.8% |
| DCF (EBITDA 10y) | (41,999.09) - 183,764.85 | 73,028.03 | 160.8% |
| Fair Value | 27,195.60 - 27,195.60 | 27,195.60 | -2.87% |
| P/E | 23,605.80 - 26,434.14 | 25,250.60 | -9.8% |
| EV/EBITDA | (80,071.17) - 22,927.88 | (10,109.45) | -136.1% |
| EPV | (395,786.73) - (663,055.45) | (529,420.84) | -1990.8% |
| DDM - Stable | 42,036.97 - 93,998.12 | 68,017.48 | 142.9% |
| DDM - Multi | 50,710.70 - 93,107.16 | 66,129.82 | 136.2% |
| Market Cap (mil) | 17,974,880.00 |
| Beta | 0.38 |
| Outstanding shares (mil) | 641.96 |
| Enterprise Value (mil) | 151,824,880.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 10.00% |
| Cost of Debt | 7.79% |
| WACC | 5.98% |