As of 2025-10-14, the Intrinsic Value of Seah Steel Corp (306200.KS) is 618,683.10 KRW. This 306200.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 124,100.00 KRW, the upside of Seah Steel Corp is 398.50%.
The range of the Intrinsic Value is 497,944.58 - 813,117.00 KRW
Based on its market price of 124,100.00 KRW and our intrinsic valuation, Seah Steel Corp (306200.KS) is undervalued by 398.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 497,944.58 - 813,117.00 | 618,683.10 | 398.5% |
| DCF (Growth 10y) | 530,999.99 - 835,393.61 | 648,239.44 | 422.4% |
| DCF (EBITDA 5y) | 314,557.84 - 404,436.17 | 372,077.78 | 199.8% |
| DCF (EBITDA 10y) | 397,918.64 - 507,869.00 | 460,435.59 | 271.0% |
| Fair Value | 953,785.00 - 953,785.00 | 953,785.00 | 668.56% |
| P/E | 353,674.18 - 891,979.93 | 529,708.89 | 326.8% |
| EV/EBITDA | 79,288.31 - 269,472.96 | 187,481.29 | 51.1% |
| EPV | 595,158.31 - 823,069.18 | 709,112.68 | 471.4% |
| DDM - Stable | 206,110.57 - 425,141.87 | 315,626.06 | 154.3% |
| DDM - Multi | 344,848.93 - 570,394.91 | 431,144.37 | 247.4% |
| Market Cap (mil) | 352,444.00 |
| Beta | 0.51 |
| Outstanding shares (mil) | 2.84 |
| Enterprise Value (mil) | 553,856.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 11.02% |
| Cost of Debt | 4.25% |
| WACC | 7.00% |