South Korea Stocks: Intrinsic Value
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, a change in working capital (from the cash flow statement) above half of operating profit, 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. On the current valuation it lowered the Top N return more than any other filter.
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 · Industrials · Railroads
Market Cap
$6.83B
Avg Intrinsic
$4.50B
Intrinsic / Market
0.66
Margin of Safety
-51.5%
WACC
14.4%
FY End
2025-12-31
EPV
$5.47B
Profit
$5.86B
FCFF
$2.19B book
Listed KR, based KR · Industrials · Engineering & Construction
Market Cap
$35.64B
Avg Intrinsic
$23.19B
Intrinsic / Market
0.65
Margin of Safety
-53.6%
WACC
11.7%
FY End
2025-12-31
EPV
$17.36B
Profit
$22.75B
FCFF
$29.48B
Listed KR, based KR · Industrials · Aerospace & Defense
Market Cap
$30.81B
Avg Intrinsic
$19.38B
Intrinsic / Market
0.63
Margin of Safety
-59.0%
WACC
8.0%
FY End
2025-12-31
EPV
$26.82B
Profit
$18.18B
FCFF
$13.14B book
Listed KR, based KR · Industrials · Electrical Equipment & Parts
Market Cap
$2.01B
Avg Intrinsic
$1.21B
Intrinsic / Market
0.60
Margin of Safety
-65.7%
WACC
12.4%
FY End
2025-12-31
EPV
$1.21B book
Profit
$1.21B book
FCFF
$1.21B book
Listed KR, based KR · Consumer Defensive · Food Distribution
Market Cap
$2.07B
Avg Intrinsic
$1.24B
Intrinsic / Market
0.60
Margin of Safety
-66.1%
WACC
5.2%
FY End
2025-12-31
EPV
$1.01B
Profit
$1.64B
FCFF
$1.08B
Listed KR, based KR · Healthcare · Biotechnology
Market Cap
$2.17B
Avg Intrinsic
$1.30B
Intrinsic / Market
0.60
Margin of Safety
-66.2%
WACC
8.6%
FY End
2025-12-31
EPV
$1.30B book
Profit
$1.30B book
FCFF
$1.30B book
Listed KR, based KR · Industrials · Electrical Equipment & Parts
Market Cap
$29.19B
Avg Intrinsic
$17.42B
Intrinsic / Market
0.60
Margin of Safety
-67.5%
WACC
12.2%
FY End
2025-12-31
EPV
$17.42B book
Profit
$17.42B book
FCFF
$17.42B book
Listed KR, based KR · Consumer Cyclical · Auto Parts
Market Cap
$2.97B
Avg Intrinsic
$1.77B
Intrinsic / Market
0.59
Margin of Safety
-68.4%
WACC
8.9%
FY End
2025-12-31
EPV
-$245.87M
Profit
$2.77B book
FCFF
$2.77B book
Listed KR, based KR · Financial Services · Banks - Regional
Market Cap
$7.20B
Avg Intrinsic
$4.27B
Intrinsic / Market
0.59
Margin of Safety
-68.8%
WACC
12.5%
FY End
2025-12-31
EPV
$5.74B
Profit
$2.72B
FCFF
$4.33B book
Listed KR, based KR · Basic Materials · Steel
Market Cap
$1.27B
Avg Intrinsic
$748.52M
Intrinsic / Market
0.59
Margin of Safety
-69.0%
WACC
7.1%
FY End
2025-12-31
EPV
$407.63M
Profit
$545.43M
FCFF
$1.29B book
Listed KR, based KR · Industrials · Aerospace & Defense
Market Cap
$12.81B
Avg Intrinsic
$7.55B
Intrinsic / Market
0.59
Margin of Safety
-69.6%
WACC
8.3%
FY End
2025-12-31
EPV
$4.89B book
Profit
$12.89B
FCFF
$4.89B book
Listed KR, based KR · Industrials · Specialty Industrial Machinery
Market Cap
$1.26B
Avg Intrinsic
$739.47M
Intrinsic / Market
0.59
Margin of Safety
-70.3%
WACC
12.6%
FY End
2025-12-31
EPV
$586.41M
Profit
$1.29B
FCFF
$338.95M book
Listed KR, based KR · Financial Services · Capital Markets
Market Cap
$10.64B
Avg Intrinsic
$6.16B
Intrinsic / Market
0.58
Margin of Safety
-72.5%
WACC
6.2%
FY End
2024-12-31
EPV
$3.22B
Profit
$4.72B
FCFF
$10.55B book
Listed KR, based KR · Industrials · Conglomerates
Market Cap
$6.64B
Avg Intrinsic
$3.83B
Intrinsic / Market
0.58
Margin of Safety
-73.2%
WACC
9.1%
FY End
2025-12-31
EPV
$1.96B
Profit
$4.34B
FCFF
$5.20B book
Listed KR, based KR · Technology · Information Technology Services
Market Cap
$5.27B
Avg Intrinsic
$3.02B
Intrinsic / Market
0.57
Margin of Safety
-74.3%
WACC
10.1%
FY End
2025-12-31
EPV
$3.44B
Profit
$3.65B
FCFF
$1.98B book
Listed KR, based KR · Technology · Consumer Electronics
Market Cap
$21.31B
Avg Intrinsic
$12.14B
Intrinsic / Market
0.57
Margin of Safety
-75.6%
WACC
12.8%
FY End
2025-12-31
EPV
$10.13B
Profit
$5.55B
FCFF
$20.72B book
Listed KR, based KR · Basic Materials · Other Industrial Metals & Mining
Market Cap
$13.17B
Avg Intrinsic
$7.46B
Intrinsic / Market
0.57
Margin of Safety
-76.6%
WACC
6.9%
FY End
2025-12-31
EPV
$7.79B
Profit
$7.06B
FCFF
$7.53B book
Listed KR, based KR · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$1.09B
Avg Intrinsic
$614.00M
Intrinsic / Market
0.57
Margin of Safety
-76.8%
WACC
7.2%
FY End
2025-12-31
EPV
$119.87M
Profit
$861.06M book
FCFF
$861.06M book
Listed KR, based KR · Industrials · Engineering & Construction
Market Cap
$4.57B
Avg Intrinsic
$2.55B
Intrinsic / Market
0.56
Margin of Safety
-79.3%
WACC
10.6%
FY End
2025-12-31
EPV
$2.55B book
Profit
$2.55B book
FCFF
$2.55B book
Listed KR, based KR · Technology · Information Technology Services
Market Cap
$12.49B
Avg Intrinsic
$6.87B
Intrinsic / Market
0.55
Margin of Safety
-81.9%
WACC
11.2%
FY End
2025-12-31
EPV
$7.93B
Profit
$4.61B
FCFF
$8.06B
Listed KR, based KR · Basic Materials · Specialty Chemicals
Market Cap
$3.91B
Avg Intrinsic
$2.08B
Intrinsic / Market
0.53
Margin of Safety
-87.8%
WACC
9.7%
FY End
2025-12-31
EPV
$2.08B book
Profit
$2.08B book
FCFF
$2.08B book
Listed KR, based KR · Industrials · Engineering & Construction
Market Cap
$8.86B
Avg Intrinsic
$4.69B
Intrinsic / Market
0.53
Margin of Safety
-89.1%
WACC
12.1%
FY End
2025-12-31
EPV
$5.47B
Profit
$5.53B
FCFF
$3.07B book
Listed KR, based KR · Industrials · Electrical Equipment & Parts
Market Cap
$12.79B
Avg Intrinsic
$6.76B
Intrinsic / Market
0.53
Margin of Safety
-89.1%
WACC
11.8%
FY End
2025-12-31
EPV
$4.96B
Profit
$13.86B
FCFF
$1.47B book
Listed KR, based KR · Industrials · Conglomerates
Market Cap
$12.42B
Avg Intrinsic
$6.16B
Intrinsic / Market
0.50
Margin of Safety
-101.7%
WACC
11.8%
FY End
2025-12-31
EPV
$413.36M
Profit
$9.03B book
FCFF
$9.03B book
Listed KR, based KR · Energy · Oil & Gas Refining & Marketing
Market Cap
$11.66B
Avg Intrinsic
$5.73B
Intrinsic / Market
0.49
Margin of Safety
-103.3%
WACC
7.0%
FY End
2025-12-31
EPV
$4.10B
Profit
$6.55B book
FCFF
$6.55B book
Listed KR, based KR · Communication Services · Electronic Gaming & Multimedia
Market Cap
$3.55B
Avg Intrinsic
$1.71B
Intrinsic / Market
0.48
Margin of Safety
-107.9%
WACC
9.8%
FY End
2025-12-31
EPV
$2.04B
Profit
$752.76M
FCFF
$2.33B book
Listed KR, based KR · Industrials · Electrical Equipment & Parts
Market Cap
$2.03B
Avg Intrinsic
$965.37M
Intrinsic / Market
0.47
Margin of Safety
-110.8%
WACC
12.8%
FY End
2025-12-31
EPV
$965.37M book
Profit
$965.37M book
FCFF
$965.37M book
Listed KR, based KR · Industrials · Engineering & Construction
Market Cap
$1.05B
Avg Intrinsic
$488.85M
Intrinsic / Market
0.47
Margin of Safety
-114.0%
WACC
10.4%
FY End
2025-12-31
EPV
$488.85M book
Profit
$488.85M book
FCFF
$488.85M book
Listed KR, based KR · Industrials · Specialty Industrial Machinery
Market Cap
$1.74B
Avg Intrinsic
$802.77M
Intrinsic / Market
0.46
Margin of Safety
-116.3%
WACC
8.4%
FY End
2025-12-31
EPV
-$2.07M
Profit
$1.54B
FCFF
$869.70M book
Listed KR, based KR · Industrials · Aerospace & Defense
Market Cap
$6.66B
Avg Intrinsic
$3.02B
Intrinsic / Market
0.45
Margin of Safety
-120.3%
WACC
9.1%
FY End
2025-12-31
EPV
$2.47B
Profit
$3.84B
FCFF
$2.77B
Listed KR, based KR · Communication Services · Telecom Services
Market Cap
$12.00B
Avg Intrinsic
$5.16B
Intrinsic / Market
0.43
Margin of Safety
-132.4%
WACC
6.6%
FY End
2025-12-31
EPV
$6.34B
Profit
$4.60B
FCFF
$4.56B
Listed KR, based KR · Technology · Electronic Components
Market Cap
$6.78B
Avg Intrinsic
$2.86B
Intrinsic / Market
0.42
Margin of Safety
-136.9%
WACC
16.0%
FY End
2025-12-31
EPV
$2.76B
Profit
$1.69B
FCFF
$4.14B book
Listed KR, based KR · Industrials · Specialty Industrial Machinery
Market Cap
$1.99B
Avg Intrinsic
$818.05M
Intrinsic / Market
0.41
Margin of Safety
-143.0%
WACC
8.0%
FY End
2025-12-31
EPV
$681.43M
Profit
$1.01B
FCFF
$764.21M book
Listed KR, based KR · Technology · Software - Application
Market Cap
$2.54B
Avg Intrinsic
$1.03B
Intrinsic / Market
0.41
Margin of Safety
-146.0%
WACC
5.6%
FY End
2025-12-31
EPV
$1.22B
Profit
$1.07B
FCFF
$807.24M
Listed KR, based KR · Industrials · Aerospace & Defense
Market Cap
$24.20B
Avg Intrinsic
$9.60B
Intrinsic / Market
0.40
Margin of Safety
-152.0%
WACC
10.9%
FY End
2025-12-31
EPV
$11.76B
Profit
$10.21B
FCFF
$6.85B book
Listed KR, based KR · Healthcare · Biotechnology
Market Cap
$33.52B
Avg Intrinsic
$12.59B
Intrinsic / Market
0.38
Margin of Safety
-166.2%
WACC
5.9%
FY End
2025-12-31
EPV
$14.99B
Profit
$11.78B
FCFF
$11.02B
Listed KR, based KR · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$4.13B
Avg Intrinsic
$1.49B
Intrinsic / Market
0.36
Margin of Safety
-177.7%
WACC
6.8%
FY End
2025-12-31
EPV
$934.04M
Profit
$1.92B
FCFF
$1.60B book
Listed KR, based KR · Industrials · Farm & Heavy Construction Machinery
Market Cap
$4.25B
Avg Intrinsic
$1.53B
Intrinsic / Market
0.36
Margin of Safety
-178.0%
WACC
10.1%
FY End
2025-12-31
EPV
$330.44M
Profit
$992.24M
FCFF
$3.27B book
Listed KR, based KR · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$4.86B
Avg Intrinsic
$1.71B
Intrinsic / Market
0.35
Margin of Safety
-183.6%
WACC
7.7%
FY End
2025-12-31
EPV
$1.98B
Profit
$2.13B
FCFF
$1.03B book
Listed KR, based KR · Communication Services · Entertainment
Market Cap
$5.66B
Avg Intrinsic
$1.99B
Intrinsic / Market
0.35
Margin of Safety
-183.7%
WACC
9.0%
FY End
2025-12-31
EPV
$1.15B
Profit
$2.42B book
FCFF
$2.42B book
Listed KR, based KR · Consumer Defensive · Household & Personal Products
Market Cap
$6.92B
Avg Intrinsic
$2.39B
Intrinsic / Market
0.35
Margin of Safety
-189.5%
WACC
10.2%
FY End
2025-12-31
EPV
$1.66B
Profit
$1.85B
FCFF
$3.66B book
Listed KR, based KR · Basic Materials · Chemicals
Market Cap
$2.22B
Avg Intrinsic
$750.39M
Intrinsic / Market
0.34
Margin of Safety
-196.2%
WACC
12.3%
FY End
2025-12-31
EPV
$687.86M
Profit
$787.34M
FCFF
$775.97M book
Listed KR, based KR · Consumer Cyclical · Specialty Retail
Market Cap
$1.13B
Avg Intrinsic
$378.17M
Intrinsic / Market
0.34
Margin of Safety
-197.9%
WACC
6.3%
FY End
2025-12-31
EPV
-$346.00M
Profit
$740.26M book
FCFF
$740.26M book
Listed KR, based KR · Technology · Semiconductors
Market Cap
$4.55B
Avg Intrinsic
$1.51B
Intrinsic / Market
0.33
Margin of Safety
-200.9%
WACC
18.0%
FY End
2025-12-31
EPV
$1.94B
Profit
$914.20M
FCFF
$1.69B
Listed KR, based KR · Consumer Defensive · Household & Personal Products
Market Cap
$2.44B
Avg Intrinsic
$808.06M
Intrinsic / Market
0.33
Margin of Safety
-201.8%
WACC
7.5%
FY End
2025-12-31
EPV
$278.65M
Profit
$995.43M
FCFF
$1.15B book
Listed KR, based KR · Technology · Semiconductors
Market Cap
$77.23B
Avg Intrinsic
$25.55B
Intrinsic / Market
0.33
Margin of Safety
-202.3%
WACC
19.2%
FY End
2025-12-31
EPV
$5.21B
Profit
$35.72B book
FCFF
$35.72B book
Listed KR, based KR · Healthcare · Biotechnology
Market Cap
$51.61B
Avg Intrinsic
$17.06B
Intrinsic / Market
0.33
Margin of Safety
-202.5%
WACC
5.6%
FY End
2025-12-31
EPV
$16.58B
Profit
$18.26B
FCFF
$16.34B
Listed KR, based KR · Technology · Software - Infrastructure
Market Cap
$4.11B
Avg Intrinsic
$1.32B
Intrinsic / Market
0.32
Margin of Safety
-210.3%
WACC
15.6%
FY End
2025-12-31
EPV
$1.32B book
Profit
$1.32B book
FCFF
$1.32B book
Listed KR, based KR · Industrials · Security & Protection Services
Market Cap
$1.94B
Avg Intrinsic
$615.03M
Intrinsic / Market
0.32
Margin of Safety
-215.9%
WACC
9.8%
FY End
2025-12-31
EPV
$779.33M
Profit
$450.04M
FCFF
$615.71M book
Listed KR, based KR · Real Estate · Real Estate Services
Market Cap
$6.68B
Avg Intrinsic
$1.89B
Intrinsic / Market
0.28
Margin of Safety
-253.1%
WACC
9.9%
FY End
2025-12-31
EPV
$2.23B book
Profit
$1.22B
FCFF
$2.23B book
Listed KR, based KR · Industrials · Aerospace & Defense
Market Cap
$7.86B
Avg Intrinsic
$2.20B
Intrinsic / Market
0.28
Margin of Safety
-256.3%
WACC
8.0%
FY End
2025-12-31
EPV
$1.83B
Profit
$3.72B
FCFF
$1.07B book
Listed KR, based KR · Technology · Electronic Components
Market Cap
$1.73B
Avg Intrinsic
$480.13M
Intrinsic / Market
0.28
Margin of Safety
-259.9%
WACC
12.4%
FY End
2025-12-31
EPV
$400.20M
Profit
$520.09M book
FCFF
$520.09M book
Listed KR, based KR · Technology · Solar
Market Cap
$1.18B
Avg Intrinsic
$324.87M
Intrinsic / Market
0.28
Margin of Safety
-263.2%
WACC
12.0%
FY End
2025-12-31
EPV
$451.06M
Profit
$217.22M
FCFF
$306.33M book
Listed KR, based KR · Technology · Consumer Electronics
Market Cap
$1.06T
Avg Intrinsic
$291.31B
Intrinsic / Market
0.27
Margin of Safety
-264.3%
WACC
13.6%
FY End
2025-12-31
EPV
$268.42B
Profit
$229.38B
FCFF
$376.13B book
Listed KR, based KR · Industrials · Specialty Industrial Machinery
Profit is over 3× the larger of EPV and FCFFMarket Cap
$3.07B
Avg Intrinsic
$831.08M
Intrinsic / Market
0.27
Margin of Safety
-268.9%
WACC
14.7%
FY End
2025-12-31
EPV
$367.42M
Profit
$1.70B
FCFF
$421.86M book
Listed KR, based KR · Healthcare · Medical Distribution
Market Cap
$2.83B
Avg Intrinsic
$752.12M
Intrinsic / Market
0.27
Margin of Safety
-276.7%
WACC
7.3%
FY End
2025-12-31
EPV
$362.34M
Profit
$1.21B
FCFF
$688.90M book
Listed KR, based KR · Consumer Defensive · Household & Personal Products
Market Cap
$2.32B
Avg Intrinsic
$605.34M
Intrinsic / Market
0.26
Margin of Safety
-282.7%
WACC
8.0%
FY End
2025-12-31
EPV
$461.25M book
Profit
$893.50M
FCFF
$461.25M book
Listed KR, based KR · Technology · Semiconductor Equipment & Materials
Market Cap
$1.37B
Avg Intrinsic
$352.32M
Intrinsic / Market
0.26
Margin of Safety
-289.7%
WACC
13.1%
FY End
2025-12-31
EPV
$394.52M
Profit
$289.51M
FCFF
$372.94M book
Listed KR, based KR · Technology · Semiconductors
Market Cap
$703.88B
Avg Intrinsic
$163.88B
Intrinsic / Market
0.23
Margin of Safety
-329.5%
WACC
18.6%
FY End
2025-12-31
EPV
$150.53B
Profit
$170.56B book
FCFF
$170.56B book
Listed KR, based KR · Industrials · Aerospace & Defense
Market Cap
$10.87B
Avg Intrinsic
$2.34B
Intrinsic / Market
0.21
Margin of Safety
-365.3%
WACC
10.8%
FY End
2025-12-31
EPV
$893.33M
Profit
$3.06B book
FCFF
$3.06B book
Listed KR, based KR · Basic Materials · Specialty Chemicals
Market Cap
$1.19B
Avg Intrinsic
$249.60M
Intrinsic / Market
0.21
Margin of Safety
-374.8%
WACC
11.6%
FY End
2025-12-31
EPV
$46.87M
Profit
$350.96M book
FCFF
$350.96M book
Listed KR, based KR · Industrials · Electrical Equipment & Parts
Market Cap
$13.22B
Avg Intrinsic
$2.52B
Intrinsic / Market
0.19
Margin of Safety
-424.3%
WACC
17.2%
FY End
2025-12-31
EPV
$2.47B
Profit
$3.32B
FCFF
$1.77B book
Listed KR, based KR · Industrials · Electrical Equipment & Parts
Market Cap
$3.15B
Avg Intrinsic
$577.10M
Intrinsic / Market
0.18
Margin of Safety
-445.3%
WACC
14.9%
FY End
2025-12-31
EPV
$23.23M
Profit
$465.54M
FCFF
$1.24B book
Listed KR, based KR · Industrials · Electrical Equipment & Parts
Market Cap
$5.25B
Avg Intrinsic
$851.80M
Intrinsic / Market
0.16
Margin of Safety
-515.8%
WACC
21.8%
FY End
2025-12-31
EPV
$631.21M
Profit
$1.49B
FCFF
$430.69M book
Listed KR, based KR · Industrials · Electrical Equipment & Parts
Market Cap
$3.24B
Avg Intrinsic
$506.02M
Intrinsic / Market
0.16
Margin of Safety
-539.8%
WACC
10.1%
FY End
2025-12-31
EPV
$506.02M book
Profit
$506.02M book
FCFF
$506.02M book
Listed KR, based KR · Technology · Information Technology Services
Market Cap
$2.39B
Avg Intrinsic
$371.52M
Intrinsic / Market
0.16
Margin of Safety
-544.4%
WACC
14.6%
FY End
2025-12-31
EPV
$428.17M
Profit
$318.19M
FCFF
$368.19M book
Listed KR, based KR · Industrials · Electrical Equipment & Parts
Market Cap
$67.78B
Avg Intrinsic
$10.51B
Intrinsic / Market
0.16
Margin of Safety
-544.9%
WACC
8.5%
FY End
2025-12-31
EPV
-$7.80B
Profit
$19.66B book
FCFF
$19.66B book
Listed KR, based KR · Industrials · Aerospace & Defense
Market Cap
$9.38B
Avg Intrinsic
$1.42B
Intrinsic / Market
0.15
Margin of Safety
-559.5%
WACC
10.9%
FY End
2025-12-31
EPV
-$264.76M
Profit
$1.56B
FCFF
$2.97B book
Listed KR, based KR · Technology · Information Technology Services
Market Cap
$6.73B
Avg Intrinsic
$1.00B
Intrinsic / Market
0.15
Margin of Safety
-570.7%
WACC
17.4%
FY End
2025-12-31
EPV
$1.07B
Profit
$695.50M
FCFF
$1.25B book
Listed KR, based KR · Healthcare · Biotechnology
Market Cap
$4.49B
Avg Intrinsic
$663.40M
Intrinsic / Market
0.15
Margin of Safety
-576.7%
WACC
8.9%
FY End
2025-12-31
EPV
$663.40M book
Profit
$663.40M book
FCFF
$663.40M book
Listed KR, based KR · Industrials · Aerospace & Defense
Market Cap
$7.53B
Avg Intrinsic
$1.11B
Intrinsic / Market
0.15
Margin of Safety
-577.1%
WACC
7.1%
FY End
2025-12-31
EPV
$254.51M
Profit
$1.80B
FCFF
$1.29B book
Listed KR, based KR · Industrials · Electrical Equipment & Parts
Market Cap
$3.11B
Avg Intrinsic
$455.84M
Intrinsic / Market
0.15
Margin of Safety
-581.8%
WACC
15.2%
FY End
2025-12-31
EPV
$394.82M
Profit
$547.95M
FCFF
$424.73M book
Listed KR, based KR · Technology · Electronic Components
Market Cap
$6.73B
Avg Intrinsic
$977.40M
Intrinsic / Market
0.15
Margin of Safety
-588.4%
WACC
16.4%
FY End
2025-12-31
EPV
$799.74M
Profit
$1.57B
FCFF
$558.24M book
Listed KR, based KR · Basic Materials · Specialty Chemicals
Market Cap
$1.33B
Avg Intrinsic
$167.89M
Intrinsic / Market
0.13
Margin of Safety
-691.8%
WACC
12.9%
FY End
2025-12-31
EPV
-$60.67M
Profit
$282.18M book
FCFF
$282.18M book
Listed KR, based KR · Industrials · Electrical Equipment & Parts
Market Cap
$10.82B
Avg Intrinsic
$1.36B
Intrinsic / Market
0.13
Margin of Safety
-692.9%
WACC
12.7%
FY End
2025-12-31
EPV
-$2.03B
Profit
$3.06B book
FCFF
$3.06B book
Listed KR, based KR · Industrials · Specialty Industrial Machinery
Market Cap
$28.71B
Avg Intrinsic
$3.44B
Intrinsic / Market
0.12
Margin of Safety
-733.8%
WACC
13.5%
FY End
2025-12-31
EPV
$797.98M
Profit
$1.31B
FCFF
$8.22B book
Listed KR, based KR · Industrials · Electrical Equipment & Parts
Market Cap
$1.54B
Avg Intrinsic
$168.94M
Intrinsic / Market
0.11
Margin of Safety
-810.3%
WACC
13.6%
FY End
2025-12-31
EPV
$99.56M
Profit
$233.03M
FCFF
$174.22M book
Listed KR, based KR · Industrials · Airlines
Market Cap
$1.27B
Avg Intrinsic
$138.66M
Intrinsic / Market
0.11
Margin of Safety
-817.5%
WACC
5.0%
FY End
2025-12-31
EPV
$138.66M book
Profit
$138.66M book
FCFF
$138.66M book
Listed KR, based KR · Utilities · Utilities - Renewable
Market Cap
$1.28B
Avg Intrinsic
$120.85M
Intrinsic / Market
0.09
Margin of Safety
-958.8%
WACC
9.0%
FY End
2025-12-31
EPV
-$4.76M
Profit
$192.95M
FCFF
$174.36M book
Listed KR, based KR · Technology · Electronic Components
Market Cap
$5.76B
Avg Intrinsic
$478.72M
Intrinsic / Market
0.08
Margin of Safety
-1102.7%
WACC
15.0%
FY End
2025-12-31
EPV
$554.33M
Profit
$247.60M
FCFF
$634.24M book
Listed KR, based KR · Technology · Electronic Components
Market Cap
$1.23B
Avg Intrinsic
$98.00M
Intrinsic / Market
0.08
Margin of Safety
-1155.3%
WACC
17.5%
FY End
2025-12-31
EPV
$132.31M
Profit
$52.93M
FCFF
$108.76M
Listed KR, based KR · Industrials · Electrical Equipment & Parts
Market Cap
$2.73B
Avg Intrinsic
$194.54M
Intrinsic / Market
0.07
Margin of Safety
-1305.3%
WACC
18.6%
FY End
2025-12-31
EPV
$194.54M book
Profit
$194.54M book
FCFF
$194.54M book
Listed KR, based KR · Industrials · Engineering & Construction
Market Cap
$3.66B
Avg Intrinsic
$250.53M
Intrinsic / Market
0.07
Margin of Safety
-1359.6%
WACC
14.0%
FY End
2025-12-31
EPV
$185.62M
Profit
$181.13M
FCFF
$384.83M book
Listed KR, based KR · Industrials · Electrical Equipment & Parts
Market Cap
$17.65B
Avg Intrinsic
$1.20B
Intrinsic / Market
0.07
Margin of Safety
-1372.6%
WACC
14.8%
FY End
2025-12-31
EPV
$804.04M
Profit
$1.36B
FCFF
$1.43B book
Listed KR, based KR · Technology · Electronic Components
Market Cap
$64.10B
Avg Intrinsic
$3.83B
Intrinsic / Market
0.06
Margin of Safety
-1572.5%
WACC
21.6%
FY End
2025-12-31
EPV
$2.85B
Profit
$1.82B
FCFF
$6.84B book
Listed KR, based KR · Industrials · Specialty Industrial Machinery
Market Cap
$3.58B
Avg Intrinsic
$213.76M
Intrinsic / Market
0.06
Margin of Safety
-1576.3%
WACC
25.2%
FY End
2025-12-31
EPV
$213.76M book
Profit
$213.76M book
FCFF
$213.76M book
Listed KR, based KR · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$1.77B
Avg Intrinsic
$104.94M
Intrinsic / Market
0.06
Margin of Safety
-1589.6%
WACC
9.9%
FY End
2025-12-31
EPV
$104.94M book
Profit
$104.94M book
FCFF
$104.94M book
Listed KR, based KR · Technology · Semiconductor Equipment & Materials
Market Cap
$13.70B
Avg Intrinsic
$719.18M
Intrinsic / Market
0.05
Margin of Safety
-1805.0%
WACC
17.2%
FY End
2025-12-31
EPV
$698.60M
Profit
$974.01M
FCFF
$484.93M book
Listed KR, based KR · Technology · Communication Equipment
Market Cap
$4.12B
Avg Intrinsic
$153.60M
Intrinsic / Market
0.04
Margin of Safety
-2579.7%
WACC
18.6%
FY End
2025-12-31
EPV
-$19.78M
Profit
$136.30M
FCFF
$344.27M book
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 101 | 064350.KS Hyundai Rotem CompanyListed KR, based KR · Industrials · Railroads | $6.83B | $4.50B | 0.66 | -51.5% | 14.4% | $5.47B $5.86B $2.19B book | 2025-12-31 |
| 102 | 028260.KS Samsung C&T CorporationListed KR, based KR · Industrials · Engineering & Construction | $35.64B | $23.19B | 0.65 | -53.6% | 11.7% | $17.36B $22.75B $29.48B | 2025-12-31 |
| 103 | 012450.KS Hanwha Aerospace Co., Ltd.Listed KR, based KR · Industrials · Aerospace & Defense | $30.81B | $19.38B | 0.63 | -59.0% | 8.0% | $26.82B $18.18B $13.14B book | 2025-12-31 |
| 104 | 020150.KS Lotte Energy Materials CorporationListed KR, based KR · Industrials · Electrical Equipment & Parts | $2.01B | $1.21B | 0.60 | -65.7% | 12.4% | $1.21B book $1.21B book $1.21B book | 2025-12-31 |
| 105 | 026960.KS Dong Suh Companies Inc.Listed KR, based KR · Consumer Defensive · Food Distribution | $2.07B | $1.24B | 0.60 | -66.1% | 5.2% | $1.01B $1.64B $1.08B | 2025-12-31 |
| 106 | 302440.KS SK bioscience Co.,Ltd.Listed KR, based KR · Healthcare · Biotechnology | $2.17B | $1.30B | 0.60 | -66.2% | 8.6% | $1.30B book $1.30B book $1.30B book | 2025-12-31 |
| 107 | 006400.KS Samsung SDI Co., Ltd.Listed KR, based KR · Industrials · Electrical Equipment & Parts | $29.19B | $17.42B | 0.60 | -67.5% | 12.2% | $17.42B book $17.42B book $17.42B book | 2025-12-31 |
| 108 | 018880.KS Hanon SystemsListed KR, based KR · Consumer Cyclical · Auto Parts | $2.97B | $1.77B | 0.59 | -68.4% | 8.9% | -$245.87M $2.77B book $2.77B book | 2025-12-31 |
| 109 | 323410.KS KakaoBank Corp.Listed KR, based KR · Financial Services · Banks - Regional | $7.20B | $4.27B | 0.59 | -68.8% | 12.5% | $5.74B $2.72B $4.33B book | 2025-12-31 |
| 110 | 001430.KS SeAH Besteel Holdings CorporationListed KR, based KR · Basic Materials · Steel | $1.27B | $748.52M | 0.59 | -69.0% | 7.1% | $407.63M $545.43M $1.29B book | 2025-12-31 |
| 111 | 042660.KS Hanwha Ocean Co., Ltd.Listed KR, based KR · Industrials · Aerospace & Defense | $12.81B | $7.55B | 0.59 | -69.6% | 8.3% | $4.89B book $12.89B $4.89B book | 2025-12-31 |
| 112 | 071970.KS HD-Hyundai Marine Engine Co., Ltd.Listed KR, based KR · Industrials · Specialty Industrial Machinery | $1.26B | $739.47M | 0.59 | -70.3% | 12.6% | $586.41M $1.29B $338.95M book | 2025-12-31 |
| 113 | 006800.KS Mirae Asset Securities Co., Ltd.Listed KR, based KR · Financial Services · Capital Markets | $10.64B | $6.16B | 0.58 | -72.5% | 6.2% | $3.22B $4.72B $10.55B book | 2024-12-31 |
| 114 | 047050.KS Posco International CorporationListed KR, based KR · Industrials · Conglomerates | $6.64B | $3.83B | 0.58 | -73.2% | 9.1% | $1.96B $4.34B $5.20B book | 2025-12-31 |
| 115 | 064400.KS LG CNSListed KR, based KR · Technology · Information Technology Services | $5.27B | $3.02B | 0.57 | -74.3% | 10.1% | $3.44B $3.65B $1.98B book | 2025-12-31 |
| 116 | 066570.KS LG Electronics Inc.Listed KR, based KR · Technology · Consumer Electronics | $21.31B | $12.14B | 0.57 | -75.6% | 12.8% | $10.13B $5.55B $20.72B book | 2025-12-31 |
| 117 | 010130.KS Korea Zinc Company, Ltd.Listed KR, based KR · Basic Materials · Other Industrial Metals & Mining | $13.17B | $7.46B | 0.57 | -76.6% | 6.9% | $7.79B $7.06B $7.53B book | 2025-12-31 |
| 118 | 006280.KS GC Biopharma Corp.Listed KR, based KR · Healthcare · Drug Manufacturers - Specialty & Generic | $1.09B | $614.00M | 0.57 | -76.8% | 7.2% | $119.87M $861.06M book $861.06M book | 2025-12-31 |
| 119 | 047040.KS Daewoo Engineering & Construction Co., Ltd.Listed KR, based KR · Industrials · Engineering & Construction | $4.57B | $2.55B | 0.56 | -79.3% | 10.6% | $2.55B book $2.55B book $2.55B book | 2025-12-31 |
| 120 | 018260.KS Samsung SDS Co., Ltd.Listed KR, based KR · Technology · Information Technology Services | $12.49B | $6.87B | 0.55 | -81.9% | 11.2% | $7.93B $4.61B $8.06B | 2025-12-31 |
| 121 | 011790.KS SKC Co., Ltd.Listed KR, based KR · Basic Materials · Specialty Chemicals | $3.91B | $2.08B | 0.53 | -87.8% | 9.7% | $2.08B book $2.08B book $2.08B book | 2025-12-31 |
| 122 | 028050.KS Samsung E&A Co., Ltd.Listed KR, based KR · Industrials · Engineering & Construction | $8.86B | $4.69B | 0.53 | -89.1% | 12.1% | $5.47B $5.53B $3.07B book | 2025-12-31 |
| 123 | 267260.KS HD Hyundai Electric Co., Ltd.Listed KR, based KR · Industrials · Electrical Equipment & Parts | $12.79B | $6.76B | 0.53 | -89.1% | 11.8% | $4.96B $13.86B $1.47B book | 2025-12-31 |
| 124 | 000150.KS Doosan CorporationListed KR, based KR · Industrials · Conglomerates | $12.42B | $6.16B | 0.50 | -101.7% | 11.8% | $413.36M $9.03B book $9.03B book | 2025-12-31 |
| 125 | 010950.KS S-Oil CorporationListed KR, based KR · Energy · Oil & Gas Refining & Marketing | $11.66B | $5.73B | 0.49 | -103.3% | 7.0% | $4.10B $6.55B book $6.55B book | 2025-12-31 |
| 126 | 036570.KS NC CorporationListed KR, based KR · Communication Services · Electronic Gaming & Multimedia | $3.55B | $1.71B | 0.48 | -107.9% | 9.8% | $2.04B $752.76M $2.33B book | 2025-12-31 |
| 127 | 450080.KS ECOPRO MATListed KR, based KR · Industrials · Electrical Equipment & Parts | $2.03B | $965.37M | 0.47 | -110.8% | 12.8% | $965.37M book $965.37M book $965.37M book | 2025-12-31 |
| 128 | 097230.KS HJ Shipbuilding & Construction Co., Ltd.Listed KR, based KR · Industrials · Engineering & Construction | $1.05B | $488.85M | 0.47 | -114.0% | 10.4% | $488.85M book $488.85M book $488.85M book | 2025-12-31 |
| 129 | 112610.KS CS Wind CorporationListed KR, based KR · Industrials · Specialty Industrial Machinery | $1.74B | $802.77M | 0.46 | -116.3% | 8.4% | -$2.07M $1.54B $869.70M book | 2025-12-31 |
| 130 | 443060.KS HD Hyundai Marine Solution CO.,LTD.Listed KR, based KR · Industrials · Aerospace & Defense | $6.66B | $3.02B | 0.45 | -120.3% | 9.1% | $2.47B $3.84B $2.77B | 2025-12-31 |
| 131 | 017670.KS SK Telecom Co., Ltd.Listed KR, based KR · Communication Services · Telecom Services | $12.00B | $5.16B | 0.43 | -132.4% | 6.6% | $6.34B $4.60B $4.56B | 2025-12-31 |
| 132 | 011070.KS LG Innotek Co., Ltd.Listed KR, based KR · Technology · Electronic Components | $6.78B | $2.86B | 0.42 | -136.9% | 16.0% | $2.76B $1.69B $4.14B book | 2025-12-31 |
| 133 | 017800.KS Hyundai Elevator Co., LtdListed KR, based KR · Industrials · Specialty Industrial Machinery | $1.99B | $818.05M | 0.41 | -143.0% | 8.0% | $681.43M $1.01B $764.21M book | 2025-12-31 |
| 134 | 012510.KS Douzone Bizon Co., Ltd.Listed KR, based KR · Technology · Software - Application | $2.54B | $1.03B | 0.41 | -146.0% | 5.6% | $1.22B $1.07B $807.24M | 2025-12-31 |
| 135 | 329180.KS HD Hyundai Heavy Industries Co., Ltd.Listed KR, based KR · Industrials · Aerospace & Defense | $24.20B | $9.60B | 0.40 | -152.0% | 10.9% | $11.76B $10.21B $6.85B book | 2025-12-31 |
| 136 | 068270.KS Celltrion, Inc.Listed KR, based KR · Healthcare · Biotechnology | $33.52B | $12.59B | 0.38 | -166.2% | 5.9% | $14.99B $11.78B $11.02B | 2025-12-31 |
| 137 | 000100.KS Yuhan CorporationListed KR, based KR · Healthcare · Drug Manufacturers - Specialty & Generic | $4.13B | $1.49B | 0.36 | -177.7% | 6.8% | $934.04M $1.92B $1.60B book | 2025-12-31 |
| 138 | 267270.KS HD Construction Equipment Co., Ltd.Listed KR, based KR · Industrials · Farm & Heavy Construction Machinery | $4.25B | $1.53B | 0.36 | -178.0% | 10.1% | $330.44M $992.24M $3.27B book | 2025-12-31 |
| 139 | 128940.KS Hanmi Pharm. Co., Ltd.Listed KR, based KR · Healthcare · Drug Manufacturers - Specialty & Generic | $4.86B | $1.71B | 0.35 | -183.6% | 7.7% | $1.98B $2.13B $1.03B book | 2025-12-31 |
| 140 | 352820.KS HYBE Co., Ltd.Listed KR, based KR · Communication Services · Entertainment | $5.66B | $1.99B | 0.35 | -183.7% | 9.0% | $1.15B $2.42B book $2.42B book | 2025-12-31 |
| 141 | 090430.KS Amorepacific CorporationListed KR, based KR · Consumer Defensive · Household & Personal Products | $6.92B | $2.39B | 0.35 | -189.5% | 10.2% | $1.66B $1.85B $3.66B book | 2025-12-31 |
| 142 | 014680.KS Hansol Chemical Co., Ltd.Listed KR, based KR · Basic Materials · Chemicals | $2.22B | $750.39M | 0.34 | -196.2% | 12.3% | $687.86M $787.34M $775.97M book | 2025-12-31 |
| 143 | 008770.KS Hotel Shilla Co.,LtdListed KR, based KR · Consumer Cyclical · Specialty Retail | $1.13B | $378.17M | 0.34 | -197.9% | 6.3% | -$346.00M $740.26M book $740.26M book | 2025-12-31 |
| 144 | 000990.KS DB HiTek CO., LTD.Listed KR, based KR · Technology · Semiconductors | $4.55B | $1.51B | 0.33 | -200.9% | 18.0% | $1.94B $914.20M $1.69B | 2025-12-31 |
| 145 | 161890.KS Kolmar Korea Co., Ltd.Listed KR, based KR · Consumer Defensive · Household & Personal Products | $2.44B | $808.06M | 0.33 | -201.8% | 7.5% | $278.65M $995.43M $1.15B book | 2025-12-31 |
| 146 | 402340.KS SK Square Co., Ltd.Listed KR, based KR · Technology · Semiconductors | $77.23B | $25.55B | 0.33 | -202.3% | 19.2% | $5.21B $35.72B book $35.72B book | 2025-12-31 |
| 147 | 207940.KS Samsung Biologics Co.,Ltd.Listed KR, based KR · Healthcare · Biotechnology | $51.61B | $17.06B | 0.33 | -202.5% | 5.6% | $16.58B $18.26B $16.34B | 2025-12-31 |
| 148 | 377300.KS Kakao Pay Corp.Listed KR, based KR · Technology · Software - Infrastructure | $4.11B | $1.32B | 0.32 | -210.3% | 15.6% | $1.32B book $1.32B book $1.32B book | 2025-12-31 |
| 149 | 489790.KS Hanwha Vision CO.,LTDListed KR, based KR · Industrials · Security & Protection Services | $1.94B | $615.03M | 0.32 | -215.9% | 9.8% | $779.33M $450.04M $615.71M book | 2025-12-31 |
| 150 | 180640.KS Hanjin KalListed KR, based KR · Real Estate · Real Estate Services | $6.68B | $1.89B | 0.28 | -253.1% | 9.9% | $2.23B book $1.22B $2.23B book | 2025-12-31 |
| 151 | 079550.KS LIG Defense&Aerospace Co., Ltd.Listed KR, based KR · Industrials · Aerospace & Defense | $7.86B | $2.20B | 0.28 | -256.3% | 8.0% | $1.83B $3.72B $1.07B book | 2025-12-31 |
| 152 | 007810.KS Korea Circuit Co., Ltd.Listed KR, based KR · Technology · Electronic Components | $1.73B | $480.13M | 0.28 | -259.9% | 12.4% | $400.20M $520.09M book $520.09M book | 2025-12-31 |
| 153 | 322000.KS HD Hyundai Energy Solutions Co.,Ltd.Listed KR, based KR · Technology · Solar | $1.18B | $324.87M | 0.28 | -263.2% | 12.0% | $451.06M $217.22M $306.33M book | 2025-12-31 |
| 154 | 005930.KS Samsung Electronics Co., Ltd.Listed KR, based KR · Technology · Consumer Electronics | $1.06T | $291.31B | 0.27 | -264.3% | 13.6% | $268.42B $229.38B $376.13B book | 2025-12-31 |
| 155 | 082740.KS Hanwha Engine Co., Ltd.Listed KR, based KR · Industrials · Specialty Industrial Machinery | $3.07B | $831.08M | 0.27 | -268.9% | 14.7% | $367.42M $1.70B $421.86M book | 2025-12-31 |
| 156 | 008930.KS Hanmi Science Co., Ltd.Listed KR, based KR · Healthcare · Medical Distribution | $2.83B | $752.12M | 0.27 | -276.7% | 7.3% | $362.34M $1.21B $688.90M book | 2025-12-31 |
| 157 | 192820.KS Cosmax, Inc.Listed KR, based KR · Consumer Defensive · Household & Personal Products | $2.32B | $605.34M | 0.26 | -282.7% | 8.0% | $461.25M book $893.50M $461.25M book | 2025-12-31 |
| 158 | 281820.KS KCTech Co., Ltd.Listed KR, based KR · Technology · Semiconductor Equipment & Materials | $1.37B | $352.32M | 0.26 | -289.7% | 13.1% | $394.52M $289.51M $372.94M book | 2025-12-31 |
| 159 | 000660.KS SK hynix Inc.Listed KR, based KR · Technology · Semiconductors | $703.88B | $163.88B | 0.23 | -329.5% | 18.6% | $150.53B $170.56B book $170.56B book | 2025-12-31 |
| 160 | 010140.KS Samsung Heavy Industries Co., Ltd.Listed KR, based KR · Industrials · Aerospace & Defense | $10.87B | $2.34B | 0.21 | -365.3% | 10.8% | $893.33M $3.06B book $3.06B book | 2025-12-31 |
| 161 | 005070.KS Cosmo Advanced Materials & Technology Co., Ltd.Listed KR, based KR · Basic Materials · Specialty Chemicals | $1.19B | $249.60M | 0.21 | -374.8% | 11.6% | $46.87M $350.96M book $350.96M book | 2025-12-31 |
| 162 | 298040.KS Hyosung Heavy Industries CorporationListed KR, based KR · Industrials · Electrical Equipment & Parts | $13.22B | $2.52B | 0.19 | -424.3% | 17.2% | $2.47B $3.32B $1.77B book | 2025-12-31 |
| 163 | 001440.KS Taihan Cable & Solution Co., Ltd.Listed KR, based KR · Industrials · Electrical Equipment & Parts | $3.15B | $577.10M | 0.18 | -445.3% | 14.9% | $23.23M $465.54M $1.24B book | 2025-12-31 |
| 164 | 062040.KS SANIL ELECTRICListed KR, based KR · Industrials · Electrical Equipment & Parts | $5.25B | $851.80M | 0.16 | -515.8% | 21.8% | $631.21M $1.49B $430.69M book | 2025-12-31 |
| 165 | 066970.KS L&FListed KR, based KR · Industrials · Electrical Equipment & Parts | $3.24B | $506.02M | 0.16 | -539.8% | 10.1% | $506.02M book $506.02M book $506.02M book | 2025-12-31 |
| 166 | 022100.KS Posco Dx Company Ltd.Listed KR, based KR · Technology · Information Technology Services | $2.39B | $371.52M | 0.16 | -544.4% | 14.6% | $428.17M $318.19M $368.19M book | 2025-12-31 |
| 167 | 373220.KS LG Energy Solution, Ltd.Listed KR, based KR · Industrials · Electrical Equipment & Parts | $67.78B | $10.51B | 0.16 | -544.9% | 8.5% | -$7.80B $19.66B book $19.66B book | 2025-12-31 |
| 168 | 272210.KS Hanwha Systems Co., Ltd.Listed KR, based KR · Industrials · Aerospace & Defense | $9.38B | $1.42B | 0.15 | -559.5% | 10.9% | -$264.76M $1.56B $2.97B book | 2025-12-31 |
| 169 | 307950.KS Hyundai Autoever CorporationListed KR, based KR · Technology · Information Technology Services | $6.73B | $1.00B | 0.15 | -570.7% | 17.4% | $1.07B $695.50M $1.25B book | 2025-12-31 |
| 170 | 326030.KS SK Biopharmaceuticals Co., Ltd.Listed KR, based KR · Healthcare · Biotechnology | $4.49B | $663.40M | 0.15 | -576.7% | 8.9% | $663.40M book $663.40M book $663.40M book | 2025-12-31 |
| 171 | 047810.KS Korea Aerospace Industries, Ltd.Listed KR, based KR · Industrials · Aerospace & Defense | $7.53B | $1.11B | 0.15 | -577.1% | 7.1% | $254.51M $1.80B $1.29B book | 2025-12-31 |
| 172 | 103590.KS Iljin Electric Co.,LtdListed KR, based KR · Industrials · Electrical Equipment & Parts | $3.11B | $455.84M | 0.15 | -581.8% | 15.2% | $394.82M $547.95M $424.73M book | 2025-12-31 |
| 173 | 007660.KS ISU Petasys Co., Ltd.Listed KR, based KR · Technology · Electronic Components | $6.73B | $977.40M | 0.15 | -588.4% | 16.4% | $799.74M $1.57B $558.24M book | 2025-12-31 |
| 174 | 093370.KS Foosung Co., Ltd.Listed KR, based KR · Basic Materials · Specialty Chemicals | $1.33B | $167.89M | 0.13 | -691.8% | 12.9% | -$60.67M $282.18M book $282.18M book | 2025-12-31 |
| 175 | 003670.KS Posco Future M Co., Ltd.Listed KR, based KR · Industrials · Electrical Equipment & Parts | $10.82B | $1.36B | 0.13 | -692.9% | 12.7% | -$2.03B $3.06B book $3.06B book | 2025-12-31 |
| 176 | 034020.KS Doosan Enerbility Co., Ltd.Listed KR, based KR · Industrials · Specialty Industrial Machinery | $28.71B | $3.44B | 0.12 | -733.8% | 13.5% | $797.98M $1.31B $8.22B book | 2025-12-31 |
| 177 | 229640.KS LS Eco Energy Ltd.Listed KR, based KR · Industrials · Electrical Equipment & Parts | $1.54B | $168.94M | 0.11 | -810.3% | 13.6% | $99.56M $233.03M $174.22M book | 2025-12-31 |
| 178 | 020560.KS Asiana Airlines, Inc.Listed KR, based KR · Industrials · Airlines | $1.27B | $138.66M | 0.11 | -817.5% | 5.0% | $138.66M book $138.66M book $138.66M book | 2025-12-31 |
| 179 | 475150.KS SK eternix Co., Ltd.Listed KR, based KR · Utilities · Utilities - Renewable | $1.28B | $120.85M | 0.09 | -958.8% | 9.0% | -$4.76M $192.95M $174.36M book | 2025-12-31 |
| 180 | 353200.KS DAEDUCK ELECTRONICS Co., Ltd.Listed KR, based KR · Technology · Electronic Components | $5.76B | $478.72M | 0.08 | -1102.7% | 15.0% | $554.33M $247.60M $634.24M book | 2025-12-31 |
| 181 | 001820.KS SAMWHA CAPACITOR Co.,LTDListed KR, based KR · Technology · Electronic Components | $1.23B | $98.00M | 0.08 | -1155.3% | 17.5% | $132.31M $52.93M $108.76M | 2025-12-31 |
| 182 | 336260.KS Doosan Fuel Cell Co., Ltd.Listed KR, based KR · Industrials · Electrical Equipment & Parts | $2.73B | $194.54M | 0.07 | -1305.3% | 18.6% | $194.54M book $194.54M book $194.54M book | 2025-12-31 |
| 183 | 052690.KS KEPCO Engineering & Construction Company, Inc.Listed KR, based KR · Industrials · Engineering & Construction | $3.66B | $250.53M | 0.07 | -1359.6% | 14.0% | $185.62M $181.13M $384.83M book | 2025-12-31 |
| 184 | 010120.KS LS ELECTRIC Co., Ltd.Listed KR, based KR · Industrials · Electrical Equipment & Parts | $17.65B | $1.20B | 0.07 | -1372.6% | 14.8% | $804.04M $1.36B $1.43B book | 2025-12-31 |
| 185 | 009150.KS Samsung Electro-Mechanics Co., Ltd.Listed KR, based KR · Technology · Electronic Components | $64.10B | $3.83B | 0.06 | -1572.5% | 21.6% | $2.85B $1.82B $6.84B book | 2025-12-31 |
| 186 | 454910.KS Doosan Robotics Inc.Listed KR, based KR · Industrials · Specialty Industrial Machinery | $3.58B | $213.76M | 0.06 | -1576.3% | 25.2% | $213.76M book $213.76M book $213.76M book | 2025-12-31 |
| 187 | 009420.KS Hanall Biopharma Co., Ltd.Listed KR, based KR · Healthcare · Drug Manufacturers - Specialty & Generic | $1.77B | $104.94M | 0.06 | -1589.6% | 9.9% | $104.94M book $104.94M book $104.94M book | 2025-12-31 |
| 188 | 042700.KS HANMI Semiconductor Co., Ltd.Listed KR, based KR · Technology · Semiconductor Equipment & Materials | $13.70B | $719.18M | 0.05 | -1805.0% | 17.2% | $698.60M $974.01M $484.93M book | 2025-12-31 |
| 189 | 000500.KS GAON CABLE Co., Ltd.Listed KR, based KR · Technology · Communication Equipment | $4.12B | $153.60M | 0.04 | -2579.7% | 18.6% | -$19.78M $136.30M $344.27M book | 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