As of 2025-07-15, the Intrinsic Value of KSS Line Ltd (044450.KS) is 11,146.47 KRW. This 044450.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10,780.00 KRW, the upside of KSS Line Ltd is 3.40%.
The range of the Intrinsic Value is (14,549.89) - 172,519.34 KRW
Based on its market price of 10,780.00 KRW and our intrinsic valuation, KSS Line Ltd (044450.KS) is undervalued by 3.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (14,549.89) - 172,519.34 | 11,146.47 | 3.4% |
| DCF (Growth 10y) | 1,942.88 - 276,281.33 | 39,908.62 | 270.2% |
| DCF (EBITDA 5y) | 5,856.50 - 45,467.69 | 21,962.40 | 103.7% |
| DCF (EBITDA 10y) | 13,997.59 - 78,859.77 | 38,926.75 | 261.1% |
| Fair Value | 61,897.25 - 61,897.25 | 61,897.25 | 474.19% |
| P/E | 15,201.94 - 22,233.45 | 18,614.08 | 72.7% |
| EV/EBITDA | (10,599.80) - 17,952.91 | 2,993.67 | -72.2% |
| EPV | (59,018.51) - (69,179.99) | (64,099.18) | -694.6% |
| DDM - Stable | 12,928.67 - 36,798.39 | 24,863.53 | 130.6% |
| DDM - Multi | 20,593.09 - 48,921.19 | 29,363.10 | 172.4% |
| Market Cap (mil) | 248,910.20 |
| Beta | 0.10 |
| Outstanding shares (mil) | 23.09 |
| Enterprise Value (mil) | 1,405,230.20 |
| Market risk premium | 5.82% |
| Cost of Equity | 12.73% |
| Cost of Debt | 8.22% |
| WACC | 8.75% |