As of 2026-05-26, the Intrinsic Value of KG Chemical Corp (001390.KS) is 38,926.97 KRW. This 001390.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5,230.00 KRW, the upside of KG Chemical Corp is 644.30%.
The range of the Intrinsic Value is 23,128.02 - 74,467.14 KRW
Based on its market price of 5,230.00 KRW and our intrinsic valuation, KG Chemical Corp (001390.KS) is undervalued by 644.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23,128.02 - 74,467.14 | 38,926.97 | 644.3% |
| DCF (Growth 10y) | 24,861.80 - 75,592.94 | 40,522.83 | 674.8% |
| DCF (EBITDA 5y) | 22,634.90 - 46,212.38 | 33,880.54 | 547.8% |
| DCF (EBITDA 10y) | 29,037.23 - 58,625.10 | 42,600.01 | 714.5% |
| Fair Value | 25,902.25 - 25,902.25 | 25,902.25 | 395.26% |
| P/E | 9,635.59 - 32,009.98 | 21,188.22 | 305.1% |
| EV/EBITDA | 14,295.60 - 34,081.03 | 24,772.63 | 373.7% |
| EPV | 48,692.96 - 92,024.78 | 70,358.92 | 1245.3% |
| DDM - Stable | 4,240.33 - 20,991.25 | 12,615.78 | 141.2% |
| DDM - Multi | 19,366.03 - 78,692.31 | 31,400.42 | 500.4% |
| Market Cap (mil) | 351,612.90 |
| Beta | 0.35 |
| Outstanding shares (mil) | 67.23 |
| Enterprise Value (mil) | 1,878,862.90 |
| Market risk premium | 5.82% |
| Cost of Equity | 11.27% |
| Cost of Debt | 4.27% |
| WACC | 4.55% |