As of 2026-05-27, the Intrinsic Value of Shinsegae International Inc (031430.KS) is 8,820.58 KRW. This 031430.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14,830.00 KRW, the upside of Shinsegae International Inc is -40.50%.
The range of the Intrinsic Value is (1,246.99) - 162,470.14 KRW
Based on its market price of 14,830.00 KRW and our intrinsic valuation, Shinsegae International Inc (031430.KS) is overvalued by 40.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,246.99) - 162,470.14 | 8,820.58 | -40.5% |
| DCF (Growth 10y) | (3,314.68) - 120,696.59 | 4,339.27 | -70.7% |
| DCF (EBITDA 5y) | 64.17 - 14,691.66 | 8,371.38 | -43.6% |
| DCF (EBITDA 10y) | 1,010.73 - 18,064.53 | 10,180.94 | -31.3% |
| Fair Value | 610.87 - 610.87 | 610.87 | -95.88% |
| P/E | 901.18 - 1,607.80 | 1,308.21 | -91.2% |
| EV/EBITDA | (2,245.70) - 15,364.70 | 6,992.54 | -52.8% |
| EPV | 46,794.86 - 72,437.42 | 59,616.18 | 302.0% |
| DDM - Stable | 1,813.30 - 10,317.78 | 6,065.53 | -59.1% |
| DDM - Multi | 15,890.55 - 60,283.44 | 24,127.01 | 62.7% |
| Market Cap (mil) | 518,901.70 |
| Beta | 0.41 |
| Outstanding shares (mil) | 34.99 |
| Enterprise Value (mil) | 873,174.70 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.19% |
| Cost of Debt | 5.50% |
| WACC | 5.33% |