As of 2026-04-04, the Intrinsic Value of Seohee Construction Co Ltd (035890.KQ) is 6,822.29 KRW. This 035890.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,623.00 KRW, the upside of Seohee Construction Co Ltd is 320.40%.
The range of the Intrinsic Value is 5,523.02 - 9,079.68 KRW
Based on its market price of 1,623.00 KRW and our intrinsic valuation, Seohee Construction Co Ltd (035890.KQ) is undervalued by 320.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5,523.02 - 9,079.68 | 6,822.29 | 320.4% |
| DCF (Growth 10y) | 6,124.96 - 9,832.00 | 7,485.01 | 361.2% |
| DCF (EBITDA 5y) | 3,233.08 - 5,298.43 | 3,734.23 | 130.1% |
| DCF (EBITDA 10y) | 4,299.89 - 6,536.28 | 4,899.12 | 201.9% |
| Fair Value | 12,745.25 - 12,745.25 | 12,745.25 | 685.29% |
| P/E | 2,589.85 - 3,679.73 | 3,261.25 | 100.9% |
| EV/EBITDA | 2,030.17 - 6,536.00 | 3,562.07 | 119.5% |
| EPV | 10,606.61 - 14,751.42 | 12,679.00 | 681.2% |
| DDM - Stable | 4,214.68 - 9,461.94 | 6,838.30 | 321.3% |
| DDM - Multi | 4,925.41 - 8,798.66 | 6,333.71 | 290.2% |
| Market Cap (mil) | 372,981.62 |
| Beta | 0.12 |
| Outstanding shares (mil) | 229.81 |
| Enterprise Value (mil) | 303,383.34 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.16% |
| Cost of Debt | 4.25% |
| WACC | 6.21% |