As of 2025-06-02, the Intrinsic Value of Hyundai Department Store Co Ltd (069960.KS) is 53,451.61 KRW. This 069960.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72,000.00 KRW, the upside of Hyundai Department Store Co Ltd is -25.80%.
The range of the Intrinsic Value is (22,759.05) - 1,025,752.63 KRW
Based on its market price of 72,000.00 KRW and our intrinsic valuation, Hyundai Department Store Co Ltd (069960.KS) is overvalued by 25.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (22,759.05) - 1,025,752.63 | 53,451.61 | -25.8% |
| DCF (Growth 10y) | (48,200.57) - 580,508.71 | (2,225.54) | -103.1% |
| DCF (EBITDA 5y) | 32,202.92 - 64,594.96 | 46,137.34 | -35.9% |
| DCF (EBITDA 10y) | 30,457.83 - 70,975.74 | 48,016.47 | -33.3% |
| Fair Value | -8,031.90 - -8,031.90 | -8,031.90 | -111.16% |
| P/E | (25,123.73) - 28,819.33 | (3,114.68) | -104.3% |
| EV/EBITDA | 15,347.61 - 165,733.66 | 94,830.05 | 31.7% |
| EPV | 264,041.66 - 377,290.98 | 320,666.37 | 345.4% |
| DDM - Stable | (19,509.57) - (63,704.64) | (41,607.11) | -157.8% |
| DDM - Multi | 62,585.69 - 160,766.11 | 90,326.56 | 25.5% |
| Market Cap (mil) | 1,629,360.00 |
| Beta | 0.35 |
| Outstanding shares (mil) | 22.63 |
| Enterprise Value (mil) | 3,992,290.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.32% |
| Cost of Debt | 4.64% |
| WACC | 5.02% |