As of 2026-06-03, the Intrinsic Value of KT&G Corp (033780.KS) is 170,836.14 KRW. This 033780.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 185,100.00 KRW, the upside of KT&G Corp is -7.70%.
The range of the Intrinsic Value is 119,947.20 - 304,009.58 KRW
Based on its market price of 185,100.00 KRW and our intrinsic valuation, KT&G Corp (033780.KS) is overvalued by 7.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 119,947.20 - 304,009.58 | 170,836.14 | -7.7% |
| DCF (Growth 10y) | 116,685.21 - 268,829.83 | 159,289.09 | -13.9% |
| DCF (EBITDA 5y) | 119,531.81 - 167,889.79 | 142,424.82 | -23.1% |
| DCF (EBITDA 10y) | 124,350.63 - 177,485.19 | 148,504.28 | -19.8% |
| Fair Value | 51,102.50 - 51,102.50 | 51,102.50 | -72.39% |
| P/E | 175,799.84 - 178,864.84 | 177,332.34 | -4.2% |
| EV/EBITDA | 107,772.00 - 157,024.39 | 130,995.49 | -29.2% |
| EPV | 63,936.78 - 92,139.32 | 78,038.05 | -57.8% |
| DDM - Stable | 93,660.33 - 295,573.73 | 194,617.09 | 5.1% |
| DDM - Multi | 114,184.54 - 263,915.68 | 157,642.81 | -14.8% |
| Market Cap (mil) | 19,215,232.00 |
| Beta | 0.16 |
| Outstanding shares (mil) | 103.81 |
| Enterprise Value (mil) | 19,215,232.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.52% |
| Cost of Debt | 5.90% |
| WACC | 8.19% |