As of 2025-07-06, the Intrinsic Value of Sambo Corrugated Board Co Ltd (023600.KQ) is 22,999 KRW. This 023600.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10,190 KRW, the upside of Sambo Corrugated Board Co Ltd is 125.7%.

The range of the Intrinsic Value is 17,319.64 - 33,345.05 KRW.

Is 023600.KQ undervalued or overvalued?

Based on its market price of 10,190 KRW and our intrinsic valuation, Sambo Corrugated Board Co Ltd (023600.KQ) is undervalued by 125.7%.

10,190 KRW

Stock Price

22,999 KRW

Intrinsic Value

Intrinsic Value Details

023600.KQ Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	17,319.64 - 33,345.05	22,999.07	125.7%
DCF (Growth Exit 10Y)	19,079.12 - 35,408.95	24,895.98	144.3%
Peter Lynch Fair Value	11,769.79 - 11,769.79	11,769.79	15.5%
P/E Multiples	13,290.17 - 23,574.36	16,888.29	65.7%
EV/EBITDA Multiples	16,313.34 - 64,885.18	37,062.13	263.7%
Earnings Power Value	12,219.75 - 19,986.84	16,103.28	58.0%
Dividend Discount Model - Stable	12,021.4 - 28,848.43	20,434.94	100.5%
Dividend Discount Model - Multi Stages	18,004.53 - 35,795.02	24,182.13	137.3%

023600.KQ Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
AMVIG Holdings Ltd	5.06 - 8.87	6.44	212.6%
Panca Budi Idaman Tbk PT	548.78 - 812.63	651.28	31.3%
Huhtamaki India Ltd	228.58 - 378.42	283.92	28.5%
Hanwell Holdings Ltd	0.74 - 1.18	0.90	142.0%
Samyang Packaging Corp	8,049.23 - 8,049.23	8,049.23	-43.6%
Seha Corp	40.72 - 40.72	40.72	-95%
Tailim Packaging Co Ltd	829.97 - 6,380.23	2,620.35	21.3%
Daeyoung Packaging Co Ltd	1,531.75 - 3,837.85	2,498.01	109.0%
Korea Export Packaging Industrial Co Ltd	6,814.2 - 25,248.15	10,499.62	245.4%

023600.KQ Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	164,772
Beta	0.52
Outstanding shares (mil)	16
Enterprise Value (mil)	230,764

Market risk premium	6.3%
Cost of Equity	8.15%
Cost of Debt	4.25%
WACC	6.5%