As of 2025-05-16, the Intrinsic Value of 3S Korea Co Ltd (060310.KQ) is 1,458.94 KRW. This 060310.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,285.00 KRW, the upside of 3S Korea Co Ltd is -36.20%.
The range of the Intrinsic Value is 1,035.43 - 2,511.29 KRW
Based on its market price of 2,285.00 KRW and our intrinsic valuation, 3S Korea Co Ltd (060310.KQ) is overvalued by 36.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,035.43 - 2,511.29 | 1,458.94 | -36.2% |
| DCF (Growth 10y) | 1,544.82 - 3,633.55 | 2,148.49 | -6.0% |
| DCF (EBITDA 5y) | 1,230.51 - 2,200.82 | 1,672.36 | -26.8% |
| DCF (EBITDA 10y) | 1,595.45 - 2,862.66 | 2,146.11 | -6.1% |
| Fair Value | -1,218.25 - -1,218.25 | -1,218.25 | -153.32% |
| P/E | (579.89) - 791.87 | 51.42 | -97.7% |
| EV/EBITDA | 205.47 - 1,044.60 | 518.30 | -77.3% |
| EPV | 123.97 - 193.67 | 158.82 | -93.0% |
| DDM - Stable | (402.90) - (1,258.82) | (830.86) | -136.4% |
| DDM - Multi | 1,099.92 - 2,708.61 | 1,568.87 | -31.3% |
| Market Cap (mil) | 121,242.10 |
| Beta | 0.52 |
| Outstanding shares (mil) | 53.06 |
| Enterprise Value (mil) | 123,779.71 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.98% |
| Cost of Debt | 5.50% |
| WACC | 8.83% |