As of 2025-07-08, the Intrinsic Value of Samhyun Steel Co Ltd (017480.KQ) is 8,797.13 KRW. This 017480.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4,560.00 KRW, the upside of Samhyun Steel Co Ltd is 92.90%.
The range of the Intrinsic Value is 8,547.27 - 9,178.09 KRW
Based on its market price of 4,560.00 KRW and our intrinsic valuation, Samhyun Steel Co Ltd (017480.KQ) is undervalued by 92.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8,547.27 - 9,178.09 | 8,797.13 | 92.9% |
| DCF (Growth 10y) | 8,364.13 - 8,789.74 | 8,534.27 | 87.2% |
| DCF (EBITDA 5y) | 8,500.63 - 8,833.86 | 8,670.81 | 90.1% |
| DCF (EBITDA 10y) | 8,573.84 - 8,934.58 | 8,751.58 | 91.9% |
| Fair Value | 8,191.45 - 8,191.45 | 8,191.45 | 79.64% |
| P/E | 2,004.47 - 3,977.77 | 2,757.70 | -39.5% |
| EV/EBITDA | 7,874.68 - 8,614.80 | 8,296.86 | 81.9% |
| EPV | 14,950.62 - 17,078.08 | 16,014.33 | 251.2% |
| DDM - Stable | 2,170.54 - 4,523.99 | 3,347.27 | -26.6% |
| DDM - Multi | 2,735.16 - 4,232.72 | 3,307.76 | -27.5% |
| Market Cap (mil) | 71,592.00 |
| Beta | 0.31 |
| Outstanding shares (mil) | 15.70 |
| Enterprise Value (mil) | -34,467.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.04% |
| Cost of Debt | 5.00% |
| WACC | 6.43% |