As of 2025-07-08, the Intrinsic Value of Kyeong Nam Steel Co Ltd (039240.KQ) is 4,545.48 KRW. This 039240.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,165.00 KRW, the upside of Kyeong Nam Steel Co Ltd is 43.60%.
The range of the Intrinsic Value is 3,496.75 - 6,450.49 KRW
Based on its market price of 3,165.00 KRW and our intrinsic valuation, Kyeong Nam Steel Co Ltd (039240.KQ) is undervalued by 43.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3,496.75 - 6,450.49 | 4,545.48 | 43.6% |
| DCF (Growth 10y) | 3,190.66 - 5,577.81 | 4,043.48 | 27.8% |
| DCF (EBITDA 5y) | 2,270.00 - 2,830.73 | 2,510.08 | -20.7% |
| DCF (EBITDA 10y) | 2,712.86 - 3,459.68 | 3,036.92 | -4.0% |
| Fair Value | 5,395.35 - 5,395.35 | 5,395.35 | 70.47% |
| P/E | 1,868.53 - 3,125.95 | 2,409.59 | -23.9% |
| EV/EBITDA | 1,431.80 - 2,110.25 | 1,659.82 | -47.6% |
| EPV | 4,126.76 - 5,868.95 | 4,997.85 | 57.9% |
| DDM - Stable | 2,730.81 - 6,149.00 | 4,439.92 | 40.3% |
| DDM - Multi | 3,414.06 - 5,894.04 | 4,315.79 | 36.4% |
| Market Cap (mil) | 85,391.70 |
| Beta | 0.01 |
| Outstanding shares (mil) | 26.98 |
| Enterprise Value (mil) | 100,315.20 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.25% |
| Cost of Debt | 5.19% |
| WACC | 5.93% |