As of 2025-07-18, the Intrinsic Value of Seoyon TopMetal Co Ltd (019770.KQ) is 7,614.43 KRW. This 019770.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4,005.00 KRW, the upside of Seoyon TopMetal Co Ltd is 90.10%.
The range of the Intrinsic Value is 5,863.53 - 10,507.13 KRW
Based on its market price of 4,005.00 KRW and our intrinsic valuation, Seoyon TopMetal Co Ltd (019770.KQ) is undervalued by 90.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5,863.53 - 10,507.13 | 7,614.43 | 90.1% |
| DCF (Growth 10y) | 5,891.51 - 10,057.25 | 7,471.79 | 86.6% |
| DCF (EBITDA 5y) | 5,195.72 - 7,487.02 | 6,341.44 | 58.3% |
| DCF (EBITDA 10y) | 6,083.57 - 8,801.52 | 7,387.79 | 84.5% |
| Fair Value | 18,620.63 - 18,620.63 | 18,620.63 | 364.93% |
| P/E | 3,813.50 - 6,301.22 | 4,783.19 | 19.4% |
| EV/EBITDA | 2,847.55 - 5,004.98 | 3,906.19 | -2.5% |
| EPV | 3,179.97 - 4,898.77 | 4,039.37 | 0.9% |
| DDM - Stable | 6,430.46 - 13,786.79 | 10,108.58 | 152.4% |
| DDM - Multi | 9,103.65 - 15,688.33 | 11,567.98 | 188.8% |
| Market Cap (mil) | 46,658.25 |
| Beta | 0.22 |
| Outstanding shares (mil) | 11.65 |
| Enterprise Value (mil) | 66,302.55 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.99% |
| Cost of Debt | 4.25% |
| WACC | 6.48% |