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.
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%.
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% |
Market Cap (mil) | 102,510 |
Beta | 0.62 |
Outstanding shares (mil) | 17 |
Enterprise Value (mil) | 19,208 |
Market risk premium | 6.3% |
Cost of Equity | 6.6% |
Cost of Debt | 4.25% |
WACC | 5.6% |