145210.KS
Saehwa IMC Co Ltd
Price:  
910.00 
KRW
Volume:  
70,844.00
Korea, Republic of | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

145210.KS Intrinsic Value

-21.00 %
Upside

What is the intrinsic value of 145210.KS?

As of 2025-07-18, the Intrinsic Value of Saehwa IMC Co Ltd (145210.KS) is 718.59 KRW. This 145210.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 910.00 KRW, the upside of Saehwa IMC Co Ltd is -21.00%.

The range of the Intrinsic Value is 268.46 - 1,784.94 KRW

Is 145210.KS undervalued or overvalued?

Based on its market price of 910.00 KRW and our intrinsic valuation, Saehwa IMC Co Ltd (145210.KS) is overvalued by 21.00%.

910.00 KRW
Stock Price
718.59 KRW
Intrinsic Value
Intrinsic Value Details

145210.KS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 268.46 - 1,784.94 718.59 -21.0%
DCF (Growth 10y) 1,757.98 - 5,098.00 2,753.48 202.6%
DCF (EBITDA 5y) 1,731.01 - 3,195.69 2,634.57 189.5%
DCF (EBITDA 10y) 2,138.43 - 3,815.37 3,110.75 241.8%
Fair Value -1,180.00 - -1,180.00 -1,180.00 -229.67%
P/E (2,907.51) - (2,713.99) (2,973.59) -426.8%
EV/EBITDA (1,235.34) - 2,185.11 46.28 -94.9%
EPV (5,340.01) - (6,425.58) (5,882.81) -746.5%
DDM - Stable (2,189.71) - (5,891.20) (4,040.45) -544.0%
DDM - Multi 734.30 - 1,550.65 998.57 9.7%

145210.KS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 32,441.50
Beta 0.93
Outstanding shares (mil) 35.65
Enterprise Value (mil) 59,756.60
Market risk premium 5.82%
Cost of Equity 8.57%
Cost of Debt 6.37%
WACC 7.38%