As of 2025-07-06, the Intrinsic Value of GS Holdings Corp (078930.KS) is 108,775.25 KRW. This 078930.KS valuation is based on the model Peter Lynch Fair Value. With the current market price of 48,500 KRW, the upside of GS Holdings Corp is 124.3%.

Is 078930.KS undervalued or overvalued?

Based on its market price of 48,500 KRW and our intrinsic valuation, GS Holdings Corp (078930.KS) is undervalued by 124.3%.

48,500 KRW

Stock Price

108,775.25 KRW

Intrinsic Value

Intrinsic Value Details

078930.KS Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	275,313.02 - 538,043.5	370,331.57	663.6%
Peter Lynch Fair Value	108,775.25 - 108,775.25	108,775.25	124.28%
P/E Multiples	50,645.8 - 254,256.91	136,819.12	182.1%
EV/EBITDA Multiples	77,447.6 - 244,313.4	180,106.29	271.4%
Dividend Discount Model - Stable	18,391.81 - 42,798.43	30,595.14	-36.9%
Dividend Discount Model - Multi Stages	134,092.07 - 227,022	167,281.94	244.9%

078930.KS Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
S-Oil Corp	32,680.99 - 209,425.62	74,097.77	18.9%
Ampol Ltd	2.57 - 2.57	2.57	-90%
Aldrees Petroleum and Transport Services Company SJSC	72.66 - 173.36	106.39	-16.1%
Oil Refineries Ltd	76.85 - 165.82	105.06	12.5%
BGF Retail Co Ltd	131,821.48 - 223,489.5	166,912.62	37.7%
Itochu Enex Co Ltd	1,978.31 - 3,417.28	2,513.97	42.8%
GS Retail Co Ltd	5,497.53 - 38,781.34	16,808.99	-1.1%
Hankook Shell Oil Co Ltd	451,667.93 - 942,089.33	597,091.54	40.8%
Michang Oil Ind Co Ltd	191,594.28 - 338,903.95	243,440.80	122.5%
Susco PCL	2.39 - 4.62	3.29	28.4%

078930.KS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	4,592,950
Beta	0.66
Outstanding shares (mil)	95
Enterprise Value (mil)	14,039,750

Market risk premium	6.3%
Cost of Equity	13.35%
Cost of Debt	4.25%
WACC	6.1%