As of 2025-07-06, the Intrinsic Value of Samyang Packaging Corp (272550.KS) is 114,461.19 KRW. This 272550.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14,260.00 KRW, the upside of Samyang Packaging Corp is 702.70%.
The range of the Intrinsic Value is 72,992.43 - 196,189.52 KRW
Based on its market price of 14,260.00 KRW and our intrinsic valuation, Samyang Packaging Corp (272550.KS) is undervalued by 702.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 72,992.43 - 196,189.52 | 114,461.19 | 702.7% |
| DCF (Growth 10y) | 119,258.69 - 286,407.71 | 175,745.60 | 1132.4% |
| DCF (EBITDA 5y) | 98,251.83 - 211,109.33 | 145,451.87 | 920.0% |
| DCF (EBITDA 10y) | 128,453.70 - 268,801.34 | 185,266.36 | 1199.2% |
| Fair Value | 8,049.23 - 8,049.23 | 8,049.23 | -43.55% |
| P/E | 12,858.98 - 135,448.25 | 57,869.50 | 305.8% |
| EV/EBITDA | 2,833.66 - 213,349.77 | 89,718.99 | 529.2% |
| EPV | (405.34) - 6,289.63 | 2,942.15 | -79.4% |
| DDM - Stable | 5,205.48 - 14,051.49 | 9,628.51 | -32.5% |
| DDM - Multi | 92,415.38 - 196,863.48 | 125,942.60 | 783.2% |
| Market Cap (mil) | 218,605.80 |
| Beta | 0.03 |
| Outstanding shares (mil) | 15.33 |
| Enterprise Value (mil) | 392,217.80 |
| Market risk premium | 5.82% |
| Cost of Equity | 10.95% |
| Cost of Debt | 4.25% |
| WACC | 7.33% |