As of 2025-07-07, the Intrinsic Value of LS Cable & System Asia Ltd (229640.KS) is 35,005.55 KRW. This 229640.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32,600.00 KRW, the upside of LS Cable & System Asia Ltd is 7.40%.
The range of the Intrinsic Value is 24,418.38 - 59,979.52 KRW
Based on its market price of 32,600.00 KRW and our intrinsic valuation, LS Cable & System Asia Ltd (229640.KS) is undervalued by 7.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 24,418.38 - 59,979.52 | 35,005.55 | 7.4% |
| DCF (Growth 10y) | 46,219.26 - 108,298.98 | 64,804.38 | 98.8% |
| DCF (EBITDA 5y) | 46,022.50 - 82,211.65 | 68,444.75 | 110.0% |
| DCF (EBITDA 10y) | 61,097.96 - 110,978.32 | 89,567.50 | 174.7% |
| Fair Value | 28,774.50 - 28,774.50 | 28,774.50 | -11.73% |
| P/E | 8,149.54 - 32,572.63 | 21,400.14 | -34.4% |
| EV/EBITDA | 10,527.66 - 32,870.89 | 24,370.99 | -25.2% |
| EPV | 5,088.39 - 8,055.30 | 6,571.85 | -79.8% |
| DDM - Stable | 9,222.96 - 26,157.83 | 17,690.40 | -45.7% |
| DDM - Multi | 29,940.48 - 67,543.71 | 41,667.86 | 27.8% |
| Market Cap (mil) | 998,212.00 |
| Beta | 1.11 |
| Outstanding shares (mil) | 30.62 |
| Enterprise Value (mil) | 1,115,487.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.35% |
| Cost of Debt | 4.65% |
| WACC | 8.42% |