As of 2025-07-04, the Intrinsic Value of Soosan Heavy Industries Co Ltd (017550.KS) is 2,357.61 KRW. This 017550.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,787.00 KRW, the upside of Soosan Heavy Industries Co Ltd is 31.90%.
The range of the Intrinsic Value is 1,747.91 - 3,795.04 KRW
Based on its market price of 1,787.00 KRW and our intrinsic valuation, Soosan Heavy Industries Co Ltd (017550.KS) is undervalued by 31.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,747.91 - 3,795.04 | 2,357.61 | 31.9% |
| DCF (Growth 10y) | 1,886.40 - 3,794.35 | 2,460.10 | 37.7% |
| DCF (EBITDA 5y) | 1,987.96 - 2,620.11 | 2,216.78 | 24.1% |
| DCF (EBITDA 10y) | 2,038.71 - 2,732.84 | 2,302.46 | 28.8% |
| Fair Value | 3,998.57 - 3,998.57 | 3,998.57 | 123.76% |
| P/E | 1,964.10 - 2,882.17 | 2,391.99 | 33.9% |
| EV/EBITDA | 1,983.72 - 3,397.84 | 2,573.52 | 44.0% |
| EPV | 2,678.76 - 3,595.05 | 3,136.91 | 75.5% |
| DDM - Stable | 1,415.29 - 4,047.55 | 2,731.41 | 52.8% |
| DDM - Multi | 1,653.06 - 3,727.35 | 2,296.31 | 28.5% |
| Market Cap (mil) | 111,508.80 |
| Beta | 0.46 |
| Outstanding shares (mil) | 62.40 |
| Enterprise Value (mil) | 115,976.72 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.73% |
| Cost of Debt | 4.25% |
| WACC | 6.89% |