South Korea Stock Screener
189 companies
Which stocks look cheapest against what their own reports say they are worth? The list is ordered by Intrinsic Value / Market Cap.
Apply suggested sets Return on Investment >= -0.1. Each raised the average return slightly over 2023-2024, on a hold-out half of the companies and on 2025; some single markets and portfolio sizes did worse.
Operating Income ÷ RevenueLatest fiscal yearKeeps profitable businesses. On the current valuation it lowered the Top N return at every threshold tested.
Operating Income ÷ Gross ProfitLatest fiscal yearDrops businesses whose overheads absorb their gross profit. On the current valuation it lowered the Top N return in every mode.
(Cash − Total Debt) ÷ Market Cap × 100Latest quarterAround -50 it drops only the most indebted companies, which helped Traditional Value slightly. Stricter thresholds lowered the return.
(Latest Year Revenue − Prior Year Revenue) ÷ Prior Year RevenueLatest fiscal year vs the year beforeIn Tech, 10% and above kept the cheap companies still growing; the gain was large but not consistent across samples. No effect in Traditional Value.
ΔNOPAT ÷ Growth CapExLatest fiscal year vs the year beforeAt -0.10 or 0 it drops companies whose growth investment lost money, which helped Traditional Value slightly. Higher thresholds lowered the return.
Market Cap ÷ Book ValueLatest quarterAt 10 or below it drops only extreme prices against book value, which helped Tech Value slightly. Tighter thresholds lowered the return outside Tech.
Net income > 0, book value at the start of the latest year, return on equity > 0Latest 3 fiscal yearsLeaves out companies whose 15-year profit projection cannot be made: a loss in one of the latest three years, no book value to measure growth on, or a return on equity at or below zero. Their Profit value is the book value alone, so without this filter the average still includes them on the other two values. On the current valuation it lowered the Top N return in every mode.
NOPAT − (CapEx − Depreciation + Δ Working Capital) > 0, return on capital > 0Latest 3 fiscal yearsLeaves out companies whose 15-year free cash flow projection cannot be made: operating profit or free cash flow at or below zero in one of the latest three years, or a return on capital at or below zero. Technology and Communication Services add half of R&D after tax to NOPAT. Banks are not held to it: their working capital is their loans and deposits. Measured when it also left out large working capital swings, it lowered the Top N return more than any other filter.
|Δ Working Capital| ÷ Operating IncomeLargest of the latest 3 fiscal yearsLeaves out companies whose change in working capital was above half of operating profit in any of the latest three years. Their FCFF is computed either way. Over 36 years in 21 countries, using it lowered the Top N return by 0.4 to 0.9 points a year, a difference too small to be sure of. Banks are not held to it: their working capital is their loans and deposits.
Group by Legal Name, keep one row per companyKeeps the newest valuation, then the listing in the company's home country, the USD listing, the country filtered on, the largest market capCollapses the same legal entity listed on multiple exchanges into a single row. For example, Truist Financial appears on the New York Stock Exchange and on two German exchanges; with this on, only the primary US listing is shown. Recommended for portfolio construction; turn off when you need to inspect each individual listing.
Profit value > 3 × the larger of the EPV + Growth and FCFF valuesLatest valuationAfter years of losses, or buybacks larger than the book, the book value is close to zero, so the return on equity and the Profit value explode and the company jumps to the top of the list. Over 36 years of history in 21 countries, leaving these companies out kept the Top N return the same (between −0.2 and +0.3 points a year): it tidies the top of the list, it does not raise the return.
The list
book: the projection was rejected, so the book value stands in its place. K, M, B, T, Q: thousand, million, billion, trillion, quadrillion. A line listed abroad can carry a market cap far below the company's; Home listings only leaves those lines out.
Listed KR, based KR · Financial Services · Capital Markets
Market Cap
$1.22B
Avg Intrinsic
$76.21B
Intrinsic / Market
62.35
Margin of Safety
98.4%
WACC
0.4%
FY End
2025-12-31
EPV
$219.48B
Profit
$3.71B
FCFF
$5.45B book
Listed KR, based KR · Industrials · Conglomerates
Market Cap
$4.68B
Avg Intrinsic
$56.83B
Intrinsic / Market
12.14
Margin of Safety
91.8%
WACC
3.3%
FY End
2025-12-31
EPV
$99.19B
Profit
$35.65B book
FCFF
$35.65B book
Listed KR, based KR · Basic Materials · Chemicals
Market Cap
$1.92B
Avg Intrinsic
$12.04B
Intrinsic / Market
6.27
Margin of Safety
84.0%
WACC
5.1%
FY End
2025-12-31
EPV
$12.04B book
Profit
$12.04B book
FCFF
$12.04B book
Listed KR, based KR · Consumer Cyclical · Apparel Manufacturing
Market Cap
$1.39B
Avg Intrinsic
$7.20B
Intrinsic / Market
5.16
Margin of Safety
80.6%
WACC
5.8%
FY End
2025-12-31
EPV
$10.77B
Profit
$4.05B
FCFF
$6.77B
Listed KR, based KR · Utilities · Utilities - Regulated Gas
Market Cap
$2.35B
Avg Intrinsic
$11.82B
Intrinsic / Market
5.04
Margin of Safety
80.2%
WACC
1.9%
FY End
2025-12-31
EPV
$21.42B
Profit
$7.63B book
FCFF
$6.41B
Listed KR, based KR · Energy · Oil & Gas Refining & Marketing
Market Cap
$7.27B
Avg Intrinsic
$33.82B
Intrinsic / Market
4.65
Margin of Safety
78.5%
WACC
6.8%
FY End
2025-12-31
EPV
$55.54B
Profit
$9.37B
FCFF
$36.54B
Listed KR, based KR · Financial Services · Banks - Regional
Market Cap
$3.65B
Avg Intrinsic
$16.28B
Intrinsic / Market
4.46
Margin of Safety
77.6%
WACC
4.6%
FY End
2025-12-31
EPV
$34.23B
Profit
$7.18B
FCFF
$7.43B book
Listed KR, based KR · Consumer Defensive · Discount Stores
Market Cap
$1.44B
Avg Intrinsic
$6.32B
Intrinsic / Market
4.40
Margin of Safety
77.3%
WACC
3.5%
FY End
2025-12-31
EPV
-$1.57B
Profit
$10.26B book
FCFF
$10.26B book
Listed KR, based KR · Consumer Defensive · Household & Personal Products
Profit is over 3× the larger of EPV and FCFFMarket Cap
$1.69B
Avg Intrinsic
$7.31B
Intrinsic / Market
4.32
Margin of Safety
76.8%
WACC
10.5%
FY End
2025-12-31
EPV
$681.80M
Profit
$21.07B
FCFF
$163.49M book
Listed KR, based KR · Financial Services · Banks - Regional
Market Cap
$11.58B
Avg Intrinsic
$49.53B
Intrinsic / Market
4.28
Margin of Safety
76.6%
WACC
4.2%
FY End
2025-12-31
EPV
$95.64B
Profit
$28.31B
FCFF
$24.63B book
Listed KR, based KR · Financial Services · Banks - Regional
Market Cap
$2.20B
Avg Intrinsic
$9.32B
Intrinsic / Market
4.23
Margin of Safety
76.4%
WACC
4.6%
FY End
2025-12-31
EPV
$19.73B
Profit
$3.95B
FCFF
$4.28B book
Listed KR, based KR · Industrials · Aerospace & Defense
Profit is over 3× the larger of EPV and FCFFMarket Cap
$1.30B
Avg Intrinsic
$5.48B
Intrinsic / Market
4.21
Margin of Safety
76.2%
WACC
10.8%
FY End
2025-12-31
EPV
$1.07B
Profit
$14.61B
FCFF
$778.39M book
Listed KR, based KR · Consumer Defensive · Confectioners
Market Cap
$1.03B
Avg Intrinsic
$4.27B
Intrinsic / Market
4.15
Margin of Safety
75.9%
WACC
5.0%
FY End
2025-12-31
EPV
$5.77B
Profit
$2.46B
FCFF
$4.58B
Listed KR, based KR · Industrials · Conglomerates
Market Cap
$3.29B
Avg Intrinsic
$10.93B
Intrinsic / Market
3.32
Margin of Safety
69.9%
WACC
2.7%
FY End
2025-12-31
EPV
$14.76B
Profit
$8.57B
FCFF
$9.46B
Listed KR, based KR · Financial Services · Banks - Regional
Market Cap
$16.36B
Avg Intrinsic
$53.28B
Intrinsic / Market
3.26
Margin of Safety
69.3%
WACC
4.8%
FY End
2025-12-31
EPV
$106.27B
Profit
$27.03B
FCFF
$26.54B book
Listed KR, based KR · Consumer Defensive · Packaged Foods
Market Cap
$1.16B
Avg Intrinsic
$3.76B
Intrinsic / Market
3.23
Margin of Safety
69.0%
WACC
4.3%
FY End
2025-12-31
EPV
$4.75B
Profit
$3.94B
FCFF
$2.60B book
Listed KR, based KR · Consumer Defensive · Packaged Foods
Market Cap
$2.14B
Avg Intrinsic
$6.71B
Intrinsic / Market
3.13
Margin of Safety
68.0%
WACC
3.6%
FY End
2025-12-31
EPV
$7.77B book
Profit
$4.58B
FCFF
$7.77B book
Listed KR, based KR · Financial Services · Credit Services
Market Cap
$3.34B
Avg Intrinsic
$10.23B
Intrinsic / Market
3.06
Margin of Safety
67.3%
WACC
4.3%
FY End
2025-12-31
EPV
$17.66B
Profit
$7.26B
FCFF
$5.78B book
Listed KR, based KR · Consumer Cyclical · Apparel Manufacturing
Market Cap
$2.12B
Avg Intrinsic
$6.44B
Intrinsic / Market
3.04
Margin of Safety
67.1%
WACC
5.3%
FY End
2025-12-31
EPV
$8.49B
Profit
$6.16B
FCFF
$4.67B
Listed KR, based KR · Consumer Cyclical · Auto Parts
Market Cap
$1.47B
Avg Intrinsic
$4.21B
Intrinsic / Market
2.86
Margin of Safety
65.0%
WACC
4.9%
FY End
2025-12-31
EPV
$4.00B
Profit
$4.48B
FCFF
$4.16B
Listed KR, based KR · Financial Services · Banks - Regional
Market Cap
$3.98B
Avg Intrinsic
$11.25B
Intrinsic / Market
2.83
Margin of Safety
64.6%
WACC
4.8%
FY End
2025-12-31
EPV
$22.62B
Profit
$7.05B
FCFF
$4.10B book
Listed KR, based KR · Consumer Defensive · Confectioners
Market Cap
$1.41B
Avg Intrinsic
$3.92B
Intrinsic / Market
2.77
Margin of Safety
63.9%
WACC
4.2%
FY End
2025-12-31
EPV
-$1.09B
Profit
$6.42B book
FCFF
$6.42B book
Listed KR, based KR · Consumer Cyclical · Auto Parts
Market Cap
$5.45B
Avg Intrinsic
$14.35B
Intrinsic / Market
2.63
Margin of Safety
62.0%
WACC
5.8%
FY End
2025-12-31
EPV
$20.58B
Profit
$12.31B
FCFF
$10.16B book
Listed KR, based KR · Industrials · Conglomerates
Market Cap
$18.95B
Avg Intrinsic
$49.28B
Intrinsic / Market
2.60
Margin of Safety
61.6%
WACC
6.7%
FY End
2025-12-31
EPV
-$5.09B
Profit
$76.47B book
FCFF
$76.47B book
Listed KR, based KR · Industrials · Integrated Freight & Logistics
Market Cap
$1.05B
Avg Intrinsic
$2.66B
Intrinsic / Market
2.53
Margin of Safety
60.5%
WACC
4.8%
FY End
2025-12-31
EPV
$2.77B
Profit
$2.16B
FCFF
$3.06B
Listed KR, based KR · Communication Services · Telecom Services
Market Cap
$8.27B
Avg Intrinsic
$20.53B
Intrinsic / Market
2.48
Margin of Safety
59.7%
WACC
3.9%
FY End
2025-12-31
EPV
$20.05B
Profit
$20.24B
FCFF
$21.30B
Listed KR, based KR · Financial Services · Banks - Regional
Market Cap
$23.19B
Avg Intrinsic
$54.67B
Intrinsic / Market
2.36
Margin of Safety
57.6%
WACC
5.1%
FY End
2025-12-31
EPV
$99.11B
Profit
$33.44B
FCFF
$31.46B book
Listed KR, based KR · Consumer Cyclical · Auto Manufacturers
Market Cap
$31.01B
Avg Intrinsic
$72.35B
Intrinsic / Market
2.33
Margin of Safety
57.1%
WACC
10.3%
FY End
2025-12-31
EPV
$69.12B
Profit
$63.64B
FCFF
$84.30B
Listed KR, based KR · Industrials · Conglomerates
Market Cap
$1.18B
Avg Intrinsic
$2.73B
Intrinsic / Market
2.31
Margin of Safety
56.7%
WACC
4.9%
FY End
2025-12-31
EPV
$3.79B
Profit
$2.19B
FCFF
$2.23B
Listed KR, based KR · Communication Services · Electronic Gaming & Multimedia
Market Cap
$1.33B
Avg Intrinsic
$2.90B
Intrinsic / Market
2.18
Margin of Safety
54.1%
WACC
10.2%
FY End
2025-12-31
EPV
$1.46B
Profit
$4.09B
FCFF
$3.15B
Listed KR, based KR · Financial Services · Banks - Regional
Market Cap
$30.96B
Avg Intrinsic
$66.00B
Intrinsic / Market
2.13
Margin of Safety
53.1%
WACC
5.2%
FY End
2025-12-31
EPV
$115.79B
Profit
$41.61B
FCFF
$40.59B book
Listed KR, based KR · Financial Services · Capital Markets
Market Cap
$6.33B
Avg Intrinsic
$13.40B
Intrinsic / Market
2.12
Margin of Safety
52.8%
WACC
5.3%
FY End
2025-12-31
EPV
$19.25B
Profit
$11.99B
FCFF
$8.97B book
Listed KR, based KR · Consumer Cyclical · Auto Parts
Market Cap
$1.93B
Avg Intrinsic
$4.05B
Intrinsic / Market
2.10
Margin of Safety
52.3%
WACC
5.0%
FY End
2025-12-31
EPV
$4.42B
Profit
$4.01B
FCFF
$3.71B
Listed KR, based KR · Consumer Cyclical · Apparel Manufacturing
Market Cap
$1.95B
Avg Intrinsic
$4.07B
Intrinsic / Market
2.09
Margin of Safety
52.1%
WACC
7.5%
FY End
2025-12-31
EPV
$3.66B
Profit
$7.20B
FCFF
$1.34B book
Listed KR, based KR · Financial Services · Capital Markets
Market Cap
$1.30B
Avg Intrinsic
$2.69B
Intrinsic / Market
2.07
Margin of Safety
51.6%
WACC
4.5%
FY End
2025-12-31
EPV
$3.66B
Profit
$1.47B
FCFF
$2.96B book
Listed KR, based KR · Consumer Defensive · Food Distribution
Market Cap
$1.70B
Avg Intrinsic
$3.52B
Intrinsic / Market
2.07
Margin of Safety
51.6%
WACC
7.9%
FY End
2025-12-31
EPV
$818.55M
Profit
$4.82B
FCFF
$4.93B book
Listed KR, based KR · Basic Materials · Steel
Market Cap
$2.95B
Avg Intrinsic
$6.08B
Intrinsic / Market
2.06
Margin of Safety
51.5%
WACC
5.8%
FY End
2025-12-31
EPV
$534.62M
Profit
$13.22B book
FCFF
$4.48B
Listed KR, based KR · Financial Services · Banks - Regional
Market Cap
$40.10B
Avg Intrinsic
$81.02B
Intrinsic / Market
2.02
Margin of Safety
50.5%
WACC
5.3%
FY End
2025-12-31
EPV
$121.38B
Profit
$48.96B
FCFF
$72.71B
Listed KR, based KR · Communication Services · Advertising Agencies
Market Cap
$1.41B
Avg Intrinsic
$2.85B
Intrinsic / Market
2.02
Margin of Safety
50.5%
WACC
5.1%
FY End
2025-12-31
EPV
$3.49B
Profit
$2.60B
FCFF
$2.47B
Listed KR, based KR · Consumer Cyclical · Leisure
Market Cap
$1.53B
Avg Intrinsic
$2.90B
Intrinsic / Market
1.89
Margin of Safety
47.2%
WACC
5.4%
FY End
2025-12-31
EPV
$3.36B
Profit
$2.42B
FCFF
$2.92B
Listed KR, based KR · Consumer Cyclical · Auto Parts
Market Cap
$1.80B
Avg Intrinsic
$3.26B
Intrinsic / Market
1.81
Margin of Safety
44.7%
WACC
7.6%
FY End
2025-12-31
EPV
$2.95B
Profit
$3.41B
FCFF
$3.41B
Listed KR, based KR · Industrials · Conglomerates
Market Cap
$7.52B
Avg Intrinsic
$13.16B
Intrinsic / Market
1.75
Margin of Safety
42.9%
WACC
5.3%
FY End
2025-12-31
EPV
$16.16B
Profit
$9.68B
FCFF
$13.65B book
Listed KR, based KR · Energy · Oil & Gas Refining & Marketing
Market Cap
$1.60B
Avg Intrinsic
$2.73B
Intrinsic / Market
1.71
Margin of Safety
41.4%
WACC
5.1%
FY End
2025-12-31
EPV
$3.57B
Profit
$1.69B
FCFF
$2.94B
Listed KR, based KR · Financial Services · Asset Management
Market Cap
$1.58B
Avg Intrinsic
$2.68B
Intrinsic / Market
1.69
Margin of Safety
41.0%
WACC
7.0%
FY End
2025-12-31
EPV
$1.57B
Profit
$3.23B book
FCFF
$3.23B book
Listed KR, based KR · Financial Services · Capital Markets
Market Cap
$4.20B
Avg Intrinsic
$7.11B
Intrinsic / Market
1.69
Margin of Safety
40.9%
WACC
5.4%
FY End
2025-12-31
EPV
$8.66B
Profit
$7.75B
FCFF
$4.92B book
Listed KR, based KR · Consumer Defensive · Household & Personal Products
Market Cap
$1.56B
Avg Intrinsic
$2.64B
Intrinsic / Market
1.69
Margin of Safety
40.9%
WACC
9.0%
FY End
2025-12-31
EPV
$2.58B
Profit
$1.70B
FCFF
$3.65B
Listed KR, based KR · Industrials · Engineering & Construction
Market Cap
$2.22B
Avg Intrinsic
$3.75B
Intrinsic / Market
1.69
Margin of Safety
40.9%
WACC
7.2%
FY End
2025-12-31
EPV
$3.64B
Profit
$4.03B
FCFF
$3.57B book
Listed KR, based KR · Industrials · Aerospace & Defense
Market Cap
$13.09B
Avg Intrinsic
$21.16B
Intrinsic / Market
1.62
Margin of Safety
38.1%
WACC
10.9%
FY End
2025-12-31
EPV
$26.86B
Profit
$13.67B
FCFF
$22.96B
Listed KR, based KR · Industrials · Engineering & Construction
Market Cap
$1.04B
Avg Intrinsic
$1.68B
Intrinsic / Market
1.61
Margin of Safety
37.8%
WACC
5.0%
FY End
2025-12-31
EPV
$1.36B
Profit
$1.54B
FCFF
$2.14B book
Listed KR, based KR · Consumer Defensive · Confectioners
Market Cap
$3.11B
Avg Intrinsic
$4.91B
Intrinsic / Market
1.58
Margin of Safety
36.7%
WACC
6.2%
FY End
2025-12-31
EPV
$5.62B
Profit
$4.73B
FCFF
$4.38B
Listed KR, based KR · Technology · Consumer Electronics
Market Cap
$3.20B
Avg Intrinsic
$4.97B
Intrinsic / Market
1.55
Margin of Safety
35.6%
WACC
5.8%
FY End
2025-12-31
EPV
$4.97B book
Profit
$4.97B book
FCFF
$4.97B book
Listed KR, based KR · Basic Materials · Chemicals
Market Cap
$13.38B
Avg Intrinsic
$20.28B
Intrinsic / Market
1.52
Margin of Safety
34.0%
WACC
6.2%
FY End
2025-12-31
EPV
-$2.63B
Profit
$31.73B book
FCFF
$31.73B book
Listed KR, based KR · Consumer Cyclical · Resorts & Casinos
Market Cap
$2.11B
Avg Intrinsic
$3.18B
Intrinsic / Market
1.50
Margin of Safety
33.5%
WACC
7.1%
FY End
2025-12-31
EPV
$3.93B
Profit
$2.25B
FCFF
$3.35B
Listed KR, based KR · Basic Materials · Specialty Chemicals
Market Cap
$2.23B
Avg Intrinsic
$3.33B
Intrinsic / Market
1.50
Margin of Safety
33.1%
WACC
9.5%
FY End
2025-12-31
EPV
$3.08B
Profit
$2.53B
FCFF
$4.38B book
Listed KR, based KR · Consumer Cyclical · Auto Parts
Market Cap
$1.79B
Avg Intrinsic
$2.67B
Intrinsic / Market
1.49
Margin of Safety
33.0%
WACC
9.7%
FY End
2025-12-31
EPV
$2.58B
Profit
$2.69B
FCFF
$2.75B
Listed KR, based KR · Communication Services · Telecom Services
Market Cap
$4.61B
Avg Intrinsic
$6.83B
Intrinsic / Market
1.48
Margin of Safety
32.5%
WACC
5.0%
FY End
2025-12-31
EPV
$7.96B
Profit
$6.51B
FCFF
$6.02B book
Listed KR, based KR · Consumer Cyclical · Department Stores
Market Cap
$1.41B
Avg Intrinsic
$2.09B
Intrinsic / Market
1.48
Margin of Safety
32.4%
WACC
5.8%
FY End
2025-12-31
EPV
-$419.28M
Profit
$2.56B
FCFF
$4.13B book
Listed KR, based KR · Consumer Cyclical · Auto Parts
Market Cap
$1.06B
Avg Intrinsic
$1.54B
Intrinsic / Market
1.46
Margin of Safety
31.5%
WACC
7.9%
FY End
2025-12-31
EPV
$1.41B
Profit
$1.06B
FCFF
$2.15B
Listed KR, based KR · Consumer Cyclical · Department Stores
Market Cap
$2.15B
Avg Intrinsic
$3.06B
Intrinsic / Market
1.42
Margin of Safety
29.5%
WACC
4.6%
FY End
2025-12-31
EPV
-$1.46B
Profit
$5.10B
FCFF
$5.53B
Listed KR, based KR · Consumer Cyclical · Department Stores
Market Cap
$2.17B
Avg Intrinsic
$2.99B
Intrinsic / Market
1.37
Margin of Safety
27.2%
WACC
5.8%
FY End
2025-12-31
EPV
$2.34B
Profit
$1.74B
FCFF
$4.88B book
Listed KR, based KR · Consumer Defensive · Packaged Foods
Market Cap
$1.76B
Avg Intrinsic
$2.40B
Intrinsic / Market
1.36
Margin of Safety
26.7%
WACC
5.2%
FY End
2025-12-31
EPV
$2.65B
Profit
$2.20B
FCFF
$2.35B
Listed KR, based KR · Industrials · Marine Shipping
Market Cap
$15.95B
Avg Intrinsic
$21.32B
Intrinsic / Market
1.34
Margin of Safety
25.2%
WACC
7.7%
FY End
2025-12-31
EPV
$28.65B
Profit
$16.65B
FCFF
$18.65B book
Listed KR, based KR · Technology · Solar
Market Cap
$6.06B
Avg Intrinsic
$8.09B
Intrinsic / Market
1.34
Margin of Safety
25.1%
WACC
6.8%
FY End
2025-12-31
EPV
$8.09B book
Profit
$8.09B book
FCFF
$8.09B book
Listed KR, based KR · Industrials · Integrated Freight & Logistics
Market Cap
$9.85B
Avg Intrinsic
$12.84B
Intrinsic / Market
1.30
Margin of Safety
23.3%
WACC
8.8%
FY End
2025-12-31
EPV
$13.30B
Profit
$13.59B
FCFF
$11.62B
Listed KR, based KR · Communication Services · Electronic Gaming & Multimedia
Market Cap
$6.02B
Avg Intrinsic
$7.82B
Intrinsic / Market
1.30
Margin of Safety
23.0%
WACC
8.5%
FY End
2025-12-31
EPV
$9.49B
Profit
$6.80B
FCFF
$7.16B
Listed KR, based KR · Consumer Cyclical · Auto Manufacturers
Market Cap
$57.75B
Avg Intrinsic
$73.31B
Intrinsic / Market
1.27
Margin of Safety
21.2%
WACC
4.9%
FY End
2025-12-31
EPV
$83.04B
Profit
$48.98B
FCFF
$87.92B book
Listed KR, based KR · Communication Services · Electronic Gaming & Multimedia
Market Cap
$2.11B
Avg Intrinsic
$2.67B
Intrinsic / Market
1.26
Margin of Safety
20.9%
WACC
8.6%
FY End
2025-12-31
EPV
$200.96M
Profit
$3.91B book
FCFF
$3.91B book
Listed KR, based KR · Basic Materials · Steel
Market Cap
$15.55B
Avg Intrinsic
$19.29B
Intrinsic / Market
1.24
Margin of Safety
19.4%
WACC
7.2%
FY End
2025-12-31
EPV
$7.05B
Profit
$9.17B
FCFF
$41.66B book
Listed KR, based KR · Financial Services · Capital Markets
Market Cap
$5.17B
Avg Intrinsic
$6.35B
Intrinsic / Market
1.23
Margin of Safety
18.5%
WACC
6.1%
FY End
2025-12-31
EPV
$6.03B
Profit
$7.39B
FCFF
$5.62B book
Listed KR, based KR · Industrials · Security & Protection Services
Market Cap
$2.10B
Avg Intrinsic
$2.53B
Intrinsic / Market
1.21
Margin of Safety
17.2%
WACC
5.3%
FY End
2025-12-31
EPV
$3.04B
Profit
$2.19B
FCFF
$2.36B
Listed KR, based KR · Industrials · Airlines
Market Cap
$8.41B
Avg Intrinsic
$10.14B
Intrinsic / Market
1.21
Margin of Safety
17.1%
WACC
5.1%
FY End
2025-12-31
EPV
$17.56B
Profit
$5.88B
FCFF
$6.99B book
Listed KR, based KR · Consumer Defensive · Packaged Foods
Market Cap
$6.81B
Avg Intrinsic
$7.97B
Intrinsic / Market
1.17
Margin of Safety
14.6%
WACC
4.8%
FY End
2025-12-31
EPV
$6.10B
Profit
$16.82B
FCFF
$1.01B book
Listed KR, based KR · Basic Materials · Chemicals
Market Cap
$2.59B
Avg Intrinsic
$3.02B
Intrinsic / Market
1.17
Margin of Safety
14.2%
WACC
6.9%
FY End
2025-12-31
EPV
-$744.88M
Profit
$7.15B book
FCFF
$2.65B
Listed KR, based KR · Industrials · Engineering & Construction
Market Cap
$2.09B
Avg Intrinsic
$2.43B
Intrinsic / Market
1.16
Margin of Safety
13.9%
WACC
5.5%
FY End
2025-12-31
EPV
-$59.73M
Profit
$3.68B book
FCFF
$3.68B book
Listed KR, based KR · Industrials · Engineering & Construction
Market Cap
$7.76B
Avg Intrinsic
$8.63B
Intrinsic / Market
1.11
Margin of Safety
10.0%
WACC
10.3%
FY End
2025-12-31
EPV
$11.32B
Profit
$7.28B book
FCFF
$7.28B book
Listed KR, based KR · Industrials · Marine Shipping
Market Cap
$2.49B
Avg Intrinsic
$2.75B
Intrinsic / Market
1.10
Margin of Safety
9.5%
WACC
6.6%
FY End
2025-12-31
EPV
$2.80B
Profit
$2.56B
FCFF
$2.90B
Listed KR, based KR · Financial Services · Banks - Regional
Market Cap
$1.63B
Avg Intrinsic
$1.78B
Intrinsic / Market
1.09
Margin of Safety
8.5%
WACC
10.5%
FY End
2025-12-31
EPV
$2.93B
Profit
$837.64M
FCFF
$1.58B book
Listed KR, based KR · Financial Services · Capital Markets
Market Cap
$7.79B
Avg Intrinsic
$8.14B
Intrinsic / Market
1.04
Margin of Safety
4.3%
WACC
5.5%
FY End
2025-12-31
EPV
$9.25B
Profit
$8.11B
FCFF
$7.05B book
Listed KR, based KR · Consumer Cyclical · Department Stores
Market Cap
$1.38B
Avg Intrinsic
$1.41B
Intrinsic / Market
1.02
Margin of Safety
1.8%
WACC
4.7%
FY End
2025-12-31
EPV
$609.69M
Profit
$1.44B
FCFF
$2.17B book
Listed KR, based KR · Consumer Cyclical · Auto Parts
Market Cap
$21.69B
Avg Intrinsic
$20.59B
Intrinsic / Market
0.95
Margin of Safety
-5.4%
WACC
11.8%
FY End
2025-12-31
EPV
$18.34B
Profit
$21.58B
FCFF
$21.85B
Listed KR, based KR · Consumer Defensive · Grocery Stores
Market Cap
$1.65B
Avg Intrinsic
$1.54B
Intrinsic / Market
0.93
Margin of Safety
-7.4%
WACC
11.9%
FY End
2025-12-31
EPV
$1.71B
Profit
$1.62B
FCFF
$1.28B
Listed KR, based KR · Financial Services · Capital Markets
Market Cap
$15.35B
Avg Intrinsic
$14.10B
Intrinsic / Market
0.92
Margin of Safety
-8.9%
WACC
6.8%
FY End
2025-12-31
EPV
$16.63B
Profit
$17.36B
FCFF
$8.30B book
Listed KR, based KR · Communication Services · Electronic Gaming & Multimedia
Market Cap
$1.30B
Avg Intrinsic
$1.18B
Intrinsic / Market
0.91
Margin of Safety
-10.3%
WACC
8.5%
FY End
2025-12-31
EPV
$1.18B book
Profit
$1.18B book
FCFF
$1.18B book
Listed KR, based KR · Industrials · Rental & Leasing Services
Market Cap
$1.40B
Avg Intrinsic
$1.25B
Intrinsic / Market
0.89
Margin of Safety
-12.0%
WACC
3.7%
FY End
2025-12-31
EPV
$1.37B
Profit
$1.35B
FCFF
$1.02B book
Listed KR, based KR · Consumer Cyclical · Furnishings, Fixtures & Appliances
Market Cap
$5.32B
Avg Intrinsic
$4.64B
Intrinsic / Market
0.87
Margin of Safety
-14.7%
WACC
6.8%
FY End
2025-12-31
EPV
$4.89B
Profit
$6.54B
FCFF
$2.48B book
Listed KR, based KR · Financial Services · Capital Markets
Market Cap
$1.06B
Avg Intrinsic
$917.34M
Intrinsic / Market
0.86
Margin of Safety
-16.1%
WACC
6.6%
FY End
2025-12-31
EPV
$773.05M
Profit
$509.40M
FCFF
$1.47B book
Listed KR, based KR · Communication Services · Internet Content & Information
Market Cap
$9.89B
Avg Intrinsic
$8.10B
Intrinsic / Market
0.82
Margin of Safety
-22.2%
WACC
10.1%
FY End
2025-12-31
EPV
$9.79B book
Profit
$4.71B
FCFF
$9.79B book
Listed KR, based KR · Consumer Cyclical · Auto Parts
Market Cap
$1.65B
Avg Intrinsic
$1.34B
Intrinsic / Market
0.81
Margin of Safety
-22.9%
WACC
6.5%
FY End
2025-12-31
EPV
$1.27B
Profit
$1.21B
FCFF
$1.55B
Listed KR, based KR · Energy · Oil & Gas Refining & Marketing
Market Cap
$17.54B
Avg Intrinsic
$14.23B
Intrinsic / Market
0.81
Margin of Safety
-23.3%
WACC
7.1%
FY End
2025-12-31
EPV
-$6.41B
Profit
$24.55B book
FCFF
$24.55B book
Listed KR, based KR · Industrials · Metal Fabrication
Market Cap
$1.63B
Avg Intrinsic
$1.30B
Intrinsic / Market
0.80
Margin of Safety
-24.8%
WACC
8.4%
FY End
2025-12-31
EPV
$1.17B
Profit
$1.16B
FCFF
$1.59B book
Listed KR, based KR · Technology · Electronic Components
Market Cap
$1.08B
Avg Intrinsic
$836.21M
Intrinsic / Market
0.77
Margin of Safety
-29.1%
WACC
7.7%
FY End
2025-12-31
EPV
$836.21M book
Profit
$836.21M book
FCFF
$836.21M book
Listed KR, based KR · Industrials · Aerospace & Defense
Market Cap
$30.42B
Avg Intrinsic
$22.64B
Intrinsic / Market
0.74
Margin of Safety
-34.3%
WACC
7.9%
FY End
2025-12-31
EPV
$26.88B
Profit
$18.18B
FCFF
$22.87B
Listed KR, based KR · Industrials · Conglomerates
Market Cap
$1.98B
Avg Intrinsic
$1.47B
Intrinsic / Market
0.74
Margin of Safety
-34.6%
WACC
10.2%
FY End
2025-12-31
EPV
$501.68M
Profit
$2.17B book
FCFF
$1.73B
Listed KR, based KR · Industrials · Engineering & Construction
Market Cap
$1.51B
Avg Intrinsic
$1.10B
Intrinsic / Market
0.73
Margin of Safety
-37.9%
WACC
8.2%
FY End
2025-12-31
EPV
$1.32B
Profit
$1.09B
FCFF
$874.46M book
Listed KR, based KR · Communication Services · Internet Content & Information
Market Cap
$19.41B
Avg Intrinsic
$13.98B
Intrinsic / Market
0.72
Margin of Safety
-38.9%
WACC
10.2%
FY End
2025-12-31
EPV
$12.53B
Profit
$14.05B
FCFF
$15.36B
Listed KR, based KR · Technology · Consumer Electronics
Market Cap
$11.40B
Avg Intrinsic
$8.08B
Intrinsic / Market
0.71
Margin of Safety
-41.0%
WACC
11.5%
FY End
2025-12-31
EPV
$8.10B
Profit
$7.30B
FCFF
$8.84B
Listed KR, based KR · Consumer Defensive · Household & Personal Products
Profit is over 3× the larger of EPV and FCFFMarket Cap
$7.95B
Avg Intrinsic
$5.63B
Intrinsic / Market
0.71
Margin of Safety
-41.2%
WACC
11.2%
FY End
2025-12-31
EPV
$1.44B
Profit
$11.81B
FCFF
$3.64B
Listed KR, based KR · Consumer Defensive · Household & Personal Products
Market Cap
$3.39B
Avg Intrinsic
$2.34B
Intrinsic / Market
0.69
Margin of Safety
-44.6%
WACC
8.7%
FY End
2025-12-31
EPV
$2.83B
Profit
$1.58B
FCFF
$2.62B
Listed KR, based KR · Consumer Defensive · Tobacco
Market Cap
$14.68B
Avg Intrinsic
$10.09B
Intrinsic / Market
0.69
Margin of Safety
-45.5%
WACC
5.5%
FY End
2025-12-31
EPV
$14.00B
Profit
$9.94B
FCFF
$6.31B book
Listed KR, based KR · Technology · Information Technology Services
Market Cap
$5.20B
Avg Intrinsic
$3.57B
Intrinsic / Market
0.69
Margin of Safety
-45.6%
WACC
10.0%
FY End
2025-12-31
EPV
$3.44B
Profit
$3.65B
FCFF
$3.63B
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 1 | 023590.KS Daou Technology Inc.Listed KR, based KR · Financial Services · Capital Markets | $1.22B | $76.21B | 62.35 | 98.4% | 0.4% | $219.48B $3.71B $5.45B book | 2025-12-31 |
| 2 | 000880.KS Hanwha CorporationListed KR, based KR · Industrials · Conglomerates | $4.68B | $56.83B | 12.14 | 91.8% | 3.3% | $99.19B $35.65B book $35.65B book | 2025-12-31 |
| 3 | 011170.KS Lotte Chemical CorporationListed KR, based KR · Basic Materials · Chemicals | $1.92B | $12.04B | 6.27 | 84.0% | 5.1% | $12.04B book $12.04B book $12.04B book | 2025-12-31 |
| 4 | 009970.KS Youngone Holdings Co., Ltd.Listed KR, based KR · Consumer Cyclical · Apparel Manufacturing | $1.39B | $7.20B | 5.16 | 80.6% | 5.8% | $10.77B $4.05B $6.77B | 2025-12-31 |
| 5 | 036460.KS Korea Gas CorporationListed KR, based KR · Utilities · Utilities - Regulated Gas | $2.35B | $11.82B | 5.04 | 80.2% | 1.9% | $21.42B $7.63B book $6.41B | 2025-12-31 |
| 6 | 267250.KS HD Hyundai Co., Ltd.Listed KR, based KR · Energy · Oil & Gas Refining & Marketing | $7.27B | $33.82B | 4.65 | 78.5% | 6.8% | $55.54B $9.37B $36.54B | 2025-12-31 |
| 7 | 138930.KS BNK Financial Group Inc.Listed KR, based KR · Financial Services · Banks - Regional | $3.65B | $16.28B | 4.46 | 77.6% | 4.6% | $34.23B $7.18B $7.43B book | 2025-12-31 |
| 8 | 139480.KS E-MART Inc.Listed KR, based KR · Consumer Defensive · Discount Stores | $1.44B | $6.32B | 4.40 | 77.3% | 3.5% | -$1.57B $10.26B book $10.26B book | 2025-12-31 |
| 9 | 483650.KS d'Alba GlobalListed KR, based KR · Consumer Defensive · Household & Personal Products | $1.69B | $7.31B | 4.32 | 76.8% | 10.5% | $681.80M $21.07B $163.49M book | 2025-12-31 |
| 10 | 024110.KS Industrial Bank of KoreaListed KR, based KR · Financial Services · Banks - Regional | $11.58B | $49.53B | 4.28 | 76.6% | 4.2% | $95.64B $28.31B $24.63B book | 2025-12-31 |
| 11 | 139130.KS iM Financial Group Co., Ltd.Listed KR, based KR · Financial Services · Banks - Regional | $2.20B | $9.32B | 4.23 | 76.4% | 4.6% | $19.73B $3.95B $4.28B book | 2025-12-31 |
| 12 | 439260.KS Daehan Shipbuilding Co., Ltd.Listed KR, based KR · Industrials · Aerospace & Defense | $1.30B | $5.48B | 4.21 | 76.2% | 10.8% | $1.07B $14.61B $778.39M book | 2025-12-31 |
| 13 | 001800.KS ORION Holdings Corp.Listed KR, based KR · Consumer Defensive · Confectioners | $1.03B | $4.27B | 4.15 | 75.9% | 5.0% | $5.77B $2.46B $4.58B | 2025-12-31 |
| 14 | 001040.KS CJ CorporationListed KR, based KR · Industrials · Conglomerates | $3.29B | $10.93B | 3.32 | 69.9% | 2.7% | $14.76B $8.57B $9.46B | 2025-12-31 |
| 15 | 316140.KS Woori Financial Group Inc.Listed KR, based KR · Financial Services · Banks - Regional | $16.36B | $53.28B | 3.26 | 69.3% | 4.8% | $106.27B $27.03B $26.54B book | 2025-12-31 |
| 16 | 006040.KS Dongwon Industries Co., Ltd.Listed KR, based KR · Consumer Defensive · Packaged Foods | $1.16B | $3.76B | 3.23 | 69.0% | 4.3% | $4.75B $3.94B $2.60B book | 2025-12-31 |
| 17 | 097950.KS CJ Cheiljedang CorporationListed KR, based KR · Consumer Defensive · Packaged Foods | $2.14B | $6.71B | 3.13 | 68.0% | 3.6% | $7.77B book $4.58B $7.77B book | 2025-12-31 |
| 18 | 029780.KS Samsung Card Co., Ltd.Listed KR, based KR · Financial Services · Credit Services | $3.34B | $10.23B | 3.06 | 67.3% | 4.3% | $17.66B $7.26B $5.78B book | 2025-12-31 |
| 19 | 111770.KS Youngone CorporationListed KR, based KR · Consumer Cyclical · Apparel Manufacturing | $2.12B | $6.44B | 3.04 | 67.1% | 5.3% | $8.49B $6.16B $4.67B | 2025-12-31 |
| 20 | 073240.KS Kumho Tire Co., Inc.Listed KR, based KR · Consumer Cyclical · Auto Parts | $1.47B | $4.21B | 2.86 | 65.0% | 4.9% | $4.00B $4.48B $4.16B | 2025-12-31 |
| 21 | 175330.KS JB Financial Group Co., Ltd.Listed KR, based KR · Financial Services · Banks - Regional | $3.98B | $11.25B | 2.83 | 64.6% | 4.8% | $22.62B $7.05B $4.10B book | 2025-12-31 |
| 22 | 00499K.KS LOTTE CorporationListed KR, based KR · Consumer Defensive · Confectioners | $1.41B | $3.92B | 2.77 | 63.9% | 4.2% | -$1.09B $6.42B book $6.42B book | 2025-12-31 |
| 23 | 161390.KS Hankook Tire & Technology Co., Ltd.Listed KR, based KR · Consumer Cyclical · Auto Parts | $5.45B | $14.35B | 2.63 | 62.0% | 5.8% | $20.58B $12.31B $10.16B book | 2025-12-31 |
| 24 | 034730.KS SK Inc.Listed KR, based KR · Industrials · Conglomerates | $18.95B | $49.28B | 2.60 | 61.6% | 6.7% | -$5.09B $76.47B book $76.47B book | 2025-12-31 |
| 25 | 000120.KS CJ Logistics CorporationListed KR, based KR · Industrials · Integrated Freight & Logistics | $1.05B | $2.66B | 2.53 | 60.5% | 4.8% | $2.77B $2.16B $3.06B | 2025-12-31 |
| 26 | 030200.KS KT CorporationListed KR, based KR · Communication Services · Telecom Services | $8.27B | $20.53B | 2.48 | 59.7% | 3.9% | $20.05B $20.24B $21.30B | 2025-12-31 |
| 27 | 086790.KS Hana Financial Group Inc.Listed KR, based KR · Financial Services · Banks - Regional | $23.19B | $54.67B | 2.36 | 57.6% | 5.1% | $99.11B $33.44B $31.46B book | 2025-12-31 |
| 28 | 000270.KS Kia CorporationListed KR, based KR · Consumer Cyclical · Auto Manufacturers | $31.01B | $72.35B | 2.33 | 57.1% | 10.3% | $69.12B $63.64B $84.30B | 2025-12-31 |
| 29 | 001120.KS LX International Corp.Listed KR, based KR · Industrials · Conglomerates | $1.18B | $2.73B | 2.31 | 56.7% | 4.9% | $3.79B $2.19B $2.23B | 2025-12-31 |
| 30 | 462870.KS SHIFT UPListed KR, based KR · Communication Services · Electronic Gaming & Multimedia | $1.33B | $2.90B | 2.18 | 54.1% | 10.2% | $1.46B $4.09B $3.15B | 2025-12-31 |
| 31 | 055550.KS Shinhan Financial Group Co., Ltd.Listed KR, based KR · Financial Services · Banks - Regional | $30.96B | $66.00B | 2.13 | 53.1% | 5.2% | $115.79B $41.61B $40.59B book | 2025-12-31 |
| 32 | 071050.KS Korea Investment Holdings Co., Ltd.Listed KR, based KR · Financial Services · Capital Markets | $6.33B | $13.40B | 2.12 | 52.8% | 5.3% | $19.25B $11.99B $8.97B book | 2025-12-31 |
| 33 | 007340.KS DN Automotive CorporationListed KR, based KR · Consumer Cyclical · Auto Parts | $1.93B | $4.05B | 2.10 | 52.3% | 5.0% | $4.42B $4.01B $3.71B | 2025-12-31 |
| 34 | 383220.KS F&F Co., LtdListed KR, based KR · Consumer Cyclical · Apparel Manufacturing | $1.95B | $4.07B | 2.09 | 52.1% | 7.5% | $3.66B $7.20B $1.34B book | 2025-12-31 |
| 35 | 003540.KS Daishin Securities Co.,LtdListed KR, based KR · Financial Services · Capital Markets | $1.30B | $2.69B | 2.07 | 51.6% | 4.5% | $3.66B $1.47B $2.96B book | 2025-12-31 |
| 36 | 005440.KS Hyundai G.F. Holdings Co., Ltd.Listed KR, based KR · Consumer Defensive · Food Distribution | $1.70B | $3.52B | 2.07 | 51.6% | 7.9% | $818.55M $4.82B $4.93B book | 2025-12-31 |
| 37 | 004020.KS Hyundai Steel CompanyListed KR, based KR · Basic Materials · Steel | $2.95B | $6.08B | 2.06 | 51.5% | 5.8% | $534.62M $13.22B book $4.48B | 2025-12-31 |
| 38 | 105560.KS KB Financial Group Inc.Listed KR, based KR · Financial Services · Banks - Regional | $40.10B | $81.02B | 2.02 | 50.5% | 5.3% | $121.38B $48.96B $72.71B | 2025-12-31 |
| 39 | 030000.KS Cheil Worldwide Inc.Listed KR, based KR · Communication Services · Advertising Agencies | $1.41B | $2.85B | 2.02 | 50.5% | 5.1% | $3.49B $2.60B $2.47B | 2025-12-31 |
| 40 | 081660.KS Misto Holdings Corp.Listed KR, based KR · Consumer Cyclical · Leisure | $1.53B | $2.90B | 1.89 | 47.2% | 5.4% | $3.36B $2.42B $2.92B | 2025-12-31 |
| 41 | 000240.KS Hankook & Company Co., Ltd.Listed KR, based KR · Consumer Cyclical · Auto Parts | $1.80B | $3.26B | 1.81 | 44.7% | 7.6% | $2.95B $3.41B $3.41B | 2025-12-31 |
| 42 | 078930.KS GS Holdings Corp.Listed KR, based KR · Industrials · Conglomerates | $7.52B | $13.16B | 1.75 | 42.9% | 5.3% | $16.16B $9.68B $13.65B book | 2025-12-31 |
| 43 | 018670.KS SK Gas Co., Ltd.Listed KR, based KR · Energy · Oil & Gas Refining & Marketing | $1.60B | $2.73B | 1.71 | 41.4% | 5.1% | $3.57B $1.69B $2.94B | 2025-12-31 |
| 44 | 010060.KS OCI Holdings Company Ltd.Listed KR, based KR · Financial Services · Asset Management | $1.58B | $2.68B | 1.69 | 41.0% | 7.0% | $1.57B $3.23B book $3.23B book | 2025-12-31 |
| 45 | 039490.KS Kiwoom Securities Co., Ltd.Listed KR, based KR · Financial Services · Capital Markets | $4.20B | $7.11B | 1.69 | 40.9% | 5.4% | $8.66B $7.75B $4.92B book | 2025-12-31 |
| 46 | 002790.KS AMOREPACIFIC Holdings Corp.Listed KR, based KR · Consumer Defensive · Household & Personal Products | $1.56B | $2.64B | 1.69 | 40.9% | 9.0% | $2.58B $1.70B $3.65B | 2025-12-31 |
| 47 | 375500.KS DL E&C Co.,Ltd.Listed KR, based KR · Industrials · Engineering & Construction | $2.22B | $3.75B | 1.69 | 40.9% | 7.2% | $3.64B $4.03B $3.57B book | 2025-12-31 |
| 48 | 009540.KS HD Korea Shipbuilding & Offshore Engineering Co., Ltd.Listed KR, based KR · Industrials · Aerospace & Defense | $13.09B | $21.16B | 1.62 | 38.1% | 10.9% | $26.86B $13.67B $22.96B | 2025-12-31 |
| 49 | 294870.KS IPARK Hyundai Development CompanyListed KR, based KR · Industrials · Engineering & Construction | $1.04B | $1.68B | 1.61 | 37.8% | 5.0% | $1.36B $1.54B $2.14B book | 2025-12-31 |
| 50 | 271560.KS ORION Corp.Listed KR, based KR · Consumer Defensive · Confectioners | $3.11B | $4.91B | 1.58 | 36.7% | 6.2% | $5.62B $4.73B $4.38B | 2025-12-31 |
| 51 | 034220.KS LG Display Co., Ltd.Listed KR, based KR · Technology · Consumer Electronics | $3.20B | $4.97B | 1.55 | 35.6% | 5.8% | $4.97B book $4.97B book $4.97B book | 2025-12-31 |
| 52 | 051910.KS LG Chem, Ltd.Listed KR, based KR · Basic Materials · Chemicals | $13.38B | $20.28B | 1.52 | 34.0% | 6.2% | -$2.63B $31.73B book $31.73B book | 2025-12-31 |
| 53 | 035250.KS Kangwon Land, Inc.Listed KR, based KR · Consumer Cyclical · Resorts & Casinos | $2.11B | $3.18B | 1.50 | 33.5% | 7.1% | $3.93B $2.25B $3.35B | 2025-12-31 |
| 54 | 011780.KS Kumho Petro Chemical Co.,LtdListed KR, based KR · Basic Materials · Specialty Chemicals | $2.23B | $3.33B | 1.50 | 33.1% | 9.5% | $3.08B $2.53B $4.38B book | 2025-12-31 |
| 55 | 005850.KS SL CorporationListed KR, based KR · Consumer Cyclical · Auto Parts | $1.79B | $2.67B | 1.49 | 33.0% | 9.7% | $2.58B $2.69B $2.75B | 2025-12-31 |
| 56 | 032640.KS LG Uplus Corp.Listed KR, based KR · Communication Services · Telecom Services | $4.61B | $6.83B | 1.48 | 32.5% | 5.0% | $7.96B $6.51B $6.02B book | 2025-12-31 |
| 57 | 069960.KS Hyundai Department Store Co. Ltd.Listed KR, based KR · Consumer Cyclical · Department Stores | $1.41B | $2.09B | 1.48 | 32.4% | 5.8% | -$419.28M $2.56B $4.13B book | 2025-12-31 |
| 58 | 011210.KS Hyundai Wia CorporationListed KR, based KR · Consumer Cyclical · Auto Parts | $1.06B | $1.54B | 1.46 | 31.5% | 7.9% | $1.41B $1.06B $2.15B | 2025-12-31 |
| 59 | 023530.KS Lotte Shopping Co., Ltd.Listed KR, based KR · Consumer Cyclical · Department Stores | $2.15B | $3.06B | 1.42 | 29.5% | 4.6% | -$1.46B $5.10B $5.53B | 2025-12-31 |
| 60 | 004170.KS SHINSEGAE Inc.Listed KR, based KR · Consumer Cyclical · Department Stores | $2.17B | $2.99B | 1.37 | 27.2% | 5.8% | $2.34B $1.74B $4.88B book | 2025-12-31 |
| 61 | 004370.KS Nongshim Co., Ltd.Listed KR, based KR · Consumer Defensive · Packaged Foods | $1.76B | $2.40B | 1.36 | 26.7% | 5.2% | $2.65B $2.20B $2.35B | 2025-12-31 |
| 62 | 011200.KS HMM Co.,LtdListed KR, based KR · Industrials · Marine Shipping | $15.95B | $21.32B | 1.34 | 25.2% | 7.7% | $28.65B $16.65B $18.65B book | 2025-12-31 |
| 63 | 009830.KS Hanwha Solutions CorporationListed KR, based KR · Technology · Solar | $6.06B | $8.09B | 1.34 | 25.1% | 6.8% | $8.09B book $8.09B book $8.09B book | 2025-12-31 |
| 64 | 086280.KS Hyundai Glovis Co., Ltd.Listed KR, based KR · Industrials · Integrated Freight & Logistics | $9.85B | $12.84B | 1.30 | 23.3% | 8.8% | $13.30B $13.59B $11.62B | 2025-12-31 |
| 65 | 259960.KS KRAFTON, Inc.Listed KR, based KR · Communication Services · Electronic Gaming & Multimedia | $6.02B | $7.82B | 1.30 | 23.0% | 8.5% | $9.49B $6.80B $7.16B | 2025-12-31 |
| 66 | 005380.KS Hyundai Motor CompanyListed KR, based KR · Consumer Cyclical · Auto Manufacturers | $57.75B | $73.31B | 1.27 | 21.2% | 4.9% | $83.04B $48.98B $87.92B book | 2025-12-31 |
| 67 | 251270.KS Netmarble CorporationListed KR, based KR · Communication Services · Electronic Gaming & Multimedia | $2.11B | $2.67B | 1.26 | 20.9% | 8.6% | $200.96M $3.91B book $3.91B book | 2025-12-31 |
| 68 | 005490.KS POSCO Holdings Inc.Listed KR, based KR · Basic Materials · Steel | $15.55B | $19.29B | 1.24 | 19.4% | 7.2% | $7.05B $9.17B $41.66B book | 2025-12-31 |
| 69 | 016360.KS Samsung Securities Co.,Ltd.Listed KR, based KR · Financial Services · Capital Markets | $5.17B | $6.35B | 1.23 | 18.5% | 6.1% | $6.03B $7.39B $5.62B book | 2025-12-31 |
| 70 | 012750.KS S-1 CorporationListed KR, based KR · Industrials · Security & Protection Services | $2.10B | $2.53B | 1.21 | 17.2% | 5.3% | $3.04B $2.19B $2.36B | 2025-12-31 |
| 71 | 003490.KS Korean Airlines Co.,Ltd.Listed KR, based KR · Industrials · Airlines | $8.41B | $10.14B | 1.21 | 17.1% | 5.1% | $17.56B $5.88B $6.99B book | 2025-12-31 |
| 72 | 003230.KS Samyang Foods Co., Ltd.Listed KR, based KR · Consumer Defensive · Packaged Foods | $6.81B | $7.97B | 1.17 | 14.6% | 4.8% | $6.10B $16.82B $1.01B book | 2025-12-31 |
| 73 | 002380.KS KCC CorporationListed KR, based KR · Basic Materials · Chemicals | $2.59B | $3.02B | 1.17 | 14.2% | 6.9% | -$744.88M $7.15B book $2.65B | 2025-12-31 |
| 74 | 006360.KS GS Engineering & Construction CorporationListed KR, based KR · Industrials · Engineering & Construction | $2.09B | $2.43B | 1.16 | 13.9% | 5.5% | -$59.73M $3.68B book $3.68B book | 2025-12-31 |
| 75 | 000720.KS Hyundai Engineering & Construction Co.,Ltd.Listed KR, based KR · Industrials · Engineering & Construction | $7.76B | $8.63B | 1.11 | 10.0% | 10.3% | $11.32B $7.28B book $7.28B book | 2025-12-31 |
| 76 | 028670.KS Pan Ocean Co., Ltd.Listed KR, based KR · Industrials · Marine Shipping | $2.49B | $2.75B | 1.10 | 9.5% | 6.6% | $2.80B $2.56B $2.90B | 2025-12-31 |
| 77 | 279570.KS KbankListed KR, based KR · Financial Services · Banks - Regional | $1.63B | $1.78B | 1.09 | 8.5% | 10.5% | $2.93B $837.64M $1.58B book | 2025-12-31 |
| 78 | 005940.KS NH Investment & Securities Co., Ltd.Listed KR, based KR · Financial Services · Capital Markets | $7.79B | $8.14B | 1.04 | 4.3% | 5.5% | $9.25B $8.11B $7.05B book | 2025-12-31 |
| 79 | 007070.KS GS Retail Co., Ltd.Listed KR, based KR · Consumer Cyclical · Department Stores | $1.38B | $1.41B | 1.02 | 1.8% | 4.7% | $609.69M $1.44B $2.17B book | 2025-12-31 |
| 80 | 012330.KS Hyundai Mobis Co.,LtdListed KR, based KR · Consumer Cyclical · Auto Parts | $21.69B | $20.59B | 0.95 | -5.4% | 11.8% | $18.34B $21.58B $21.85B | 2025-12-31 |
| 81 | 282330.KS BGF Retail Co., Ltd.Listed KR, based KR · Consumer Defensive · Grocery Stores | $1.65B | $1.54B | 0.93 | -7.4% | 11.9% | $1.71B $1.62B $1.28B | 2025-12-31 |
| 82 | 138040.KS Meritz Financial Group Inc.Listed KR, based KR · Financial Services · Capital Markets | $15.35B | $14.10B | 0.92 | -8.9% | 6.8% | $16.63B $17.36B $8.30B book | 2025-12-31 |
| 83 | 181710.KS NHN CorporationListed KR, based KR · Communication Services · Electronic Gaming & Multimedia | $1.30B | $1.18B | 0.91 | -10.3% | 8.5% | $1.18B book $1.18B book $1.18B book | 2025-12-31 |
| 84 | 089860.KS LOTTE rental co.,ltd.Listed KR, based KR · Industrials · Rental & Leasing Services | $1.40B | $1.25B | 0.89 | -12.0% | 3.7% | $1.37B $1.35B $1.02B book | 2025-12-31 |
| 85 | 021240.KS COWAY Co., Ltd.Listed KR, based KR · Consumer Cyclical · Furnishings, Fixtures & Appliances | $5.32B | $4.64B | 0.87 | -14.7% | 6.8% | $4.89B $6.54B $2.48B book | 2025-12-31 |
| 86 | 003535.KS Hanwha Investment & Securities Co., Ltd.Listed KR, based KR · Financial Services · Capital Markets | $1.06B | $917.34M | 0.86 | -16.1% | 6.6% | $773.05M $509.40M $1.47B book | 2025-12-31 |
| 87 | 035720.KS Kakao Corp.Listed KR, based KR · Communication Services · Internet Content & Information | $9.89B | $8.10B | 0.82 | -22.2% | 10.1% | $9.79B book $4.71B $9.79B book | 2025-12-31 |
| 88 | 204320.KS HL Mando CorporationListed KR, based KR · Consumer Cyclical · Auto Parts | $1.65B | $1.34B | 0.81 | -22.9% | 6.5% | $1.27B $1.21B $1.55B | 2025-12-31 |
| 89 | 096770.KS SK Innovation Co., Ltd.Listed KR, based KR · Energy · Oil & Gas Refining & Marketing | $17.54B | $14.23B | 0.81 | -23.3% | 7.1% | -$6.41B $24.55B book $24.55B book | 2025-12-31 |
| 90 | 103140.KS Poongsan CorporationListed KR, based KR · Industrials · Metal Fabrication | $1.63B | $1.30B | 0.80 | -24.8% | 8.4% | $1.17B $1.16B $1.59B book | 2025-12-31 |
| 91 | 361610.KS SK IE Technology Co., Ltd.Listed KR, based KR · Technology · Electronic Components | $1.08B | $836.21M | 0.77 | -29.1% | 7.7% | $836.21M book $836.21M book $836.21M book | 2025-12-31 |
| 92 | 012450.KS Hanwha Aerospace Co., Ltd.Listed KR, based KR · Industrials · Aerospace & Defense | $30.42B | $22.64B | 0.74 | -34.3% | 7.9% | $26.88B $18.18B $22.87B | 2025-12-31 |
| 93 | 004800.KS Hyosung CorporationListed KR, based KR · Industrials · Conglomerates | $1.98B | $1.47B | 0.74 | -34.6% | 10.2% | $501.68M $2.17B book $1.73B | 2025-12-31 |
| 94 | 051600.KS KEPCO Plant Service & Engineering Co.,Ltd.Listed KR, based KR · Industrials · Engineering & Construction | $1.51B | $1.10B | 0.73 | -37.9% | 8.2% | $1.32B $1.09B $874.46M book | 2025-12-31 |
| 95 | 035420.KS NAVER CorporationListed KR, based KR · Communication Services · Internet Content & Information | $19.41B | $13.98B | 0.72 | -38.9% | 10.2% | $12.53B $14.05B $15.36B | 2025-12-31 |
| 96 | 003550.KS LG Corp.Listed KR, based KR · Technology · Consumer Electronics | $11.40B | $8.08B | 0.71 | -41.0% | 11.5% | $8.10B $7.30B $8.84B | 2025-12-31 |
| 97 | 278470.KS APR Co., Ltd.Listed KR, based KR · Consumer Defensive · Household & Personal Products | $7.95B | $5.63B | 0.71 | -41.2% | 11.2% | $1.44B $11.81B $3.64B | 2025-12-31 |
| 98 | 051900.KS LG H&H Co., Ltd.Listed KR, based KR · Consumer Defensive · Household & Personal Products | $3.39B | $2.34B | 0.69 | -44.6% | 8.7% | $2.83B $1.58B $2.62B | 2025-12-31 |
| 99 | 033780.KS KT&G CorporationListed KR, based KR · Consumer Defensive · Tobacco | $14.68B | $10.09B | 0.69 | -45.5% | 5.5% | $14.00B $9.94B $6.31B book | 2025-12-31 |
| 100 | 064400.KS LG CNSListed KR, based KR · Technology · Information Technology Services | $5.20B | $3.57B | 0.69 | -45.6% | 10.0% | $3.44B $3.65B $3.63B | 2025-12-31 |
How to read this page
What Intrinsic Value means
The plain average of three values. Nothing is capped, so it can reach many times the Market Cap.
EPV + Growth
earnings power value plus growth value, less net debt.
Profit
15 years of profit paid to shareholders, plus the book value and the profit kept by then.
FCFF
15 years of free cash flow, plus the capital invested by then, less net debt.
Projections, not exact values. Intrinsic Values are projected from each company's past reports. They show which stocks look cheap compared with the others, not exactly what a stock is worth.
See how this ranking did on past years
The backtest picks the Top N the same way on an older fiscal year and measures what happened to them.
Open the backtest