As of 2025-05-15, the Intrinsic Value of Incheon City Gas Co Ltd (034590.KS) is 35,118.31 KRW. This 034590.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24,900.00 KRW, the upside of Incheon City Gas Co Ltd is 41.00%.
The range of the Intrinsic Value is 29,566.29 - 43,662.63 KRW
Based on its market price of 24,900.00 KRW and our intrinsic valuation, Incheon City Gas Co Ltd (034590.KS) is undervalued by 41.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29,566.29 - 43,662.63 | 35,118.31 | 41.0% |
| DCF (Growth 10y) | 40,394.87 - 59,836.55 | 48,074.37 | 93.1% |
| DCF (EBITDA 5y) | 38,406.83 - 56,296.78 | 48,305.14 | 94.0% |
| DCF (EBITDA 10y) | 44,619.46 - 65,375.86 | 55,469.34 | 122.8% |
| Fair Value | 110,249.50 - 110,249.50 | 110,249.50 | 342.77% |
| P/E | 19,614.42 - 29,017.65 | 23,153.52 | -7.0% |
| EV/EBITDA | 29,962.46 - 47,312.71 | 39,117.04 | 57.1% |
| EPV | 67,168.01 - 86,267.10 | 76,717.62 | 208.1% |
| DDM - Stable | 34,980.44 - 69,077.12 | 52,028.83 | 109.0% |
| DDM - Multi | 45,975.31 - 71,149.40 | 55,897.25 | 124.5% |
| Market Cap (mil) | 108,813.00 |
| Beta | 0.07 |
| Outstanding shares (mil) | 4.37 |
| Enterprise Value (mil) | 99,613.84 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.79% |
| Cost of Debt | 4.25% |
| WACC | 7.14% |