As of 2025-07-07, the Intrinsic Value of Seha Corp (027970.KS) is 3,952.23 KRW. This 027970.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 814.00 KRW, the upside of Seha Corp is 385.50%.
The range of the Intrinsic Value is 2,189.64 - 10,455.27 KRW
Based on its market price of 814.00 KRW and our intrinsic valuation, Seha Corp (027970.KS) is undervalued by 385.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,189.64 - 10,455.27 | 3,952.23 | 385.5% |
| DCF (Growth 10y) | 3,416.44 - 14,380.78 | 5,772.85 | 609.2% |
| DCF (EBITDA 5y) | 3,263.57 - 6,450.86 | 4,810.36 | 491.0% |
| DCF (EBITDA 10y) | 4,429.04 - 9,157.52 | 6,568.95 | 707.0% |
| Fair Value | 40.72 - 40.72 | 40.72 | -95.00% |
| P/E | 64.18 - 590.11 | 290.19 | -64.3% |
| EV/EBITDA | (77.13) - 950.36 | 441.68 | -45.7% |
| EPV | (936.08) - (885.77) | (910.92) | -211.9% |
| DDM - Stable | 104.11 - 494.38 | 299.24 | -63.2% |
| DDM - Multi | 3,935.92 - 14,619.38 | 6,213.22 | 663.3% |
| Market Cap (mil) | 154,806.52 |
| Beta | 0.40 |
| Outstanding shares (mil) | 190.18 |
| Enterprise Value (mil) | 350,607.53 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.98% |
| Cost of Debt | 11.65% |
| WACC | 8.32% |