032560.KS
Hwang Kum Steel & Technology Co Ltd
Price:  
6,030 
KRW
Volume:  
8,290
Korea, Republic of | Metals & Mining

032560.KS Intrinsic Value

20.2 %
Upside

What is the intrinsic value of 032560.KS?

As of 2025-07-08, the Intrinsic Value of Hwang Kum Steel & Technology Co Ltd (032560.KS) is 7,248.00 KRW. This 032560.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6,030.00 KRW, the upside of Hwang Kum Steel & Technology Co Ltd is 20.2%.

The range of the Intrinsic Value is 6,633.66 - 14,751.54 KRW.

Is 032560.KS undervalued or overvalued?

Based on its market price of 6,030.00 KRW and our intrinsic valuation, Hwang Kum Steel & Technology Co Ltd (032560.KS) is undervalued by 20.2%.

6,030.00 KRW
Stock Price
7,248.00 KRW
Intrinsic Value
Intrinsic Value Details

032560.KS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 6,633.66 - 14,751.54 7,248.00 20.2%
DCF (Growth Exit 10Y) 16,354 - 134,022.48 25,172.00 317.4%
DCF (EBITDA Exit 5Y) 15,177.54 - 17,378.02 15,891.49 163.5%
DCF (EBITDA Exit 10Y) 17,282.31 - 20,689.56 18,512.46 207.0%
Peter Lynch Fair Value 5,800.2 - 5,800.2 5,800.2 -3.81%
P/E Multiples 7,459.72 - 13,966.82 10,537.67 74.8%
EV/EBITDA Multiples 13,007.62 - 16,527.47 14,994.59 148.7%
Earnings Power Value 24,458.14 - 30,870.43 27,664.29 358.8%

032560.KS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)102,510
Beta0.62
Outstanding shares (mil)17
Enterprise Value (mil)19,208
Market risk premium6.3%
Cost of Equity6.6%
Cost of Debt4.25%
WACC5.6%