Samyang Tongsang Co., Ltd. (002170.XKRX) DCF Valuation
Every assumption below is yours to change. The defaults are derived from this company's own filing history, not from a house view.
Conservative
₩225,961.20
330% undervaluedvs ₩52,500.00
Base
₩335,674.72
539% undervaluedvs ₩52,500.00
Optimistic
₩488,806.88
831% undervaluedvs ₩52,500.00
Where today's price sits
Today's price falls outside the modelled range.
Verdict
Today's price sits below all three scenarios. Under these assumptions the stock looks undervalued, which is only as reliable as the growth rates you have entered.
Base free cash flow
₩27.87B
Trailing twelve months
Historical FCF CAGR
+13.2%
Across 6 reported periods
Market implies
—
No solution in range
Terminal value share
65%
Of the base case valuation
Growth needed to justify today's price
No growth rate in the tested range reproduces today's price at these assumptions.
Curve holds terminal growth at 2.5%, years 6 to 10 at half the first-stage rate, and applies no safety margin.
Free cash flow history
The most recent period is the base every projection starts from. Compounded, that history is +13.2% a year.
Samyang Tongsang Co. (002170.XKRX) DCF: intrinsic value and margin of safety
Intrinsiqq's two-stage DCF values Samyang Tongsang Co. (002170.XKRX) at about KRW 447,566.30 per share, or KRW 335,674.72 with a 25% margin of safety. At KRW 52,500.00 the stock looks undervalued. Every assumption is adjustable below; this is analysis, not investment advice.
Frequently asked
What is Samyang Tongsang Co.'s (002170.XKRX) fair value?+
Intrinsiqq's two-stage discounted cash flow (DCF) model estimates an intrinsic value of about KRW 447,566.30 per share for 002170.XKRX. It projects recent free cash flow forward at a growth rate that fades toward a long-run rate, then discounts those cash flows back to today. Applying a 25% margin of safety gives a more conservative fair-value entry around KRW 335,674.72. The output moves with the growth and discount-rate inputs, so it is best read as a range, not a single number. You can change every assumption with the sliders on this tab.
Is Samyang Tongsang Co. overvalued based on a DCF?+
At KRW 52,500.00, 002170.XKRX trades below the base-case intrinsic value of about KRW 447,566.30, a 752.5% discount to that estimate, so on this model it looks undervalued. A DCF is only one lens: a premium can be justified if the business grows faster or is higher quality than the base case assumes, which is exactly what the sliders let you test.
What growth is priced into Samyang Tongsang Co.?+
The base case grows 002170.XKRX's free cash flow at about 13.2% a year before fading, against roughly 13.2% historical free-cash-flow growth. If the price implies growth well above what the company has actually delivered, the market is paying for optimism; if below, expectations are modest. Adjust the growth assumption on this tab to see what the current price is really betting on.
What is a good margin of safety for Samyang Tongsang Co.?+
A margin of safety is the discount to intrinsic value you demand before buying, to protect against being wrong on the inputs. Intrinsiqq applies 25% by default, which turns 002170.XKRX's KRW 447,566.30 intrinsic estimate into a KRW 335,674.72 entry. Wider margins suit less predictable businesses; you can set your own on this tab. This is analysis from company filings, not investment advice.
Related stocks: Footwear & Accessories
Spot a number that looks wrong?
Data sourced from company filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.