As of 2025-05-17, the Intrinsic Value of Hankuk Package Co Ltd (037230.KQ) is 1,119.08 KRW. This 037230.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,939.00 KRW, the upside of Hankuk Package Co Ltd is -42.30%.
The range of the Intrinsic Value is 87.15 - 3,577.62 KRW
Based on its market price of 1,939.00 KRW and our intrinsic valuation, Hankuk Package Co Ltd (037230.KQ) is overvalued by 42.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 87.15 - 3,577.62 | 1,119.08 | -42.3% |
| DCF (Growth 10y) | 572.02 - 4,132.72 | 1,630.99 | -15.9% |
| DCF (EBITDA 5y) | 2,018.33 - 3,302.71 | 2,913.40 | 50.3% |
| DCF (EBITDA 10y) | 2,218.54 - 3,683.85 | 3,163.96 | 63.2% |
| Fair Value | 208.55 - 208.55 | 208.55 | -89.24% |
| P/E | 722.40 - 1,213.76 | 972.09 | -49.9% |
| EV/EBITDA | (290.27) - 2,360.13 | 1,142.49 | -41.1% |
| EPV | (9.97) - 548.78 | 269.40 | -86.1% |
| DDM - Stable | 372.04 - 1,197.37 | 784.71 | -59.5% |
| DDM - Multi | 643.60 - 1,448.00 | 874.31 | -54.9% |
| Market Cap (mil) | 57,782.20 |
| Beta | 0.67 |
| Outstanding shares (mil) | 29.80 |
| Enterprise Value (mil) | 134,920.70 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.49% |
| Cost of Debt | 6.30% |
| WACC | 5.84% |