As of 2025-05-20, the Intrinsic Value of SamwonSteel Co Ltd (023000.KS) is 4,821.27 KRW. This 023000.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,470.00 KRW, the upside of SamwonSteel Co Ltd is 95.20%.
The range of the Intrinsic Value is 3,923.04 - 6,439.47 KRW
Based on its market price of 2,470.00 KRW and our intrinsic valuation, SamwonSteel Co Ltd (023000.KS) is undervalued by 95.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3,923.04 - 6,439.47 | 4,821.27 | 95.2% |
| DCF (Growth 10y) | 4,706.97 - 7,779.47 | 5,806.75 | 135.1% |
| DCF (EBITDA 5y) | 3,286.53 - 4,097.01 | 3,628.82 | 46.9% |
| DCF (EBITDA 10y) | 3,939.36 - 5,045.37 | 4,410.06 | 78.5% |
| Fair Value | 2,743.50 - 2,743.50 | 2,743.50 | 11.07% |
| P/E | 1,514.14 - 3,794.12 | 2,508.73 | 1.6% |
| EV/EBITDA | 2,224.48 - 3,315.07 | 2,805.10 | 13.6% |
| EPV | 4,370.35 - 6,218.98 | 5,294.68 | 114.4% |
| DDM - Stable | 2,029.24 - 4,828.90 | 3,429.07 | 38.8% |
| DDM - Multi | 2,269.14 - 4,320.31 | 2,985.97 | 20.9% |
| Market Cap (mil) | 98,800.00 |
| Beta | 0.32 |
| Outstanding shares (mil) | 40.00 |
| Enterprise Value (mil) | 87,624.10 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.30% |
| Cost of Debt | 4.25% |
| WACC | 6.28% |