South Korea Stocks: Intrinsic Value

Intrinsic value is the plain average of three values:

  • 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 year 15.
  • FCFF: 15 years of free cash flow, plus the capital invested by year 15 (book value, net debt and everything reinvested), less net debt.

Profit and FCFF grow at the rate the company's own reinvestment pays for, falling to 2% by year 10. The list is ordered by intrinsic value / market cap. Nothing is capped, so intrinsic value can reach many times the market cap.

189 companies
Strategy notes: how filters interact
Click to expand. Quality filters, Tech mode logic, FCFF + profit projection guidance.
Filters
Search by name or ticker; filter by market, strategy mode, sector, industry and market cap; sort by a valuation metric. Quality filters live in the panel below.
to
Filters are off by default: on the current valuation no combination beat the unfiltered ranking by a margin that held across every sample. Switching mode does NOT auto-change these filters.
#CompanyTickerExchange CountryOrigin CountrySectorIndustryMarket CapAvg IntrinsicIntrinsic / MarketMargin of SafetyWACCEPV / Profit / FCFFFY EndDetail
1
Daou Technology Inc.
023590.KSKRKRFinancial ServicesCapital Markets$1.24B$75.37B
60.86
98.4%0.4%
$216.93B
$3.71B
$5.45B book
2025-12-31View
2
Hanwha Corporation
000880.KSKRKRIndustrialsConglomerates$4.74B$56.70B
11.95
91.6%3.3%
$98.80B
$35.65B book
$35.65B book
2025-12-31View
3
Lotte Chemical Corporation
011170.KSKRKRBasic MaterialsChemicals$1.95B$12.04B
6.19
83.8%5.1%
$12.04B book
$12.04B book
$12.04B book
2025-12-31View
4
Korea Gas Corporation
036460.KSKRKRUtilitiesUtilities - Regulated Gas$2.38B$12.17B
5.12
80.5%1.9%
$21.26B
$7.63B book
$7.63B book
2025-12-31View
5
Youngone Holdings Co., Ltd.
009970.KSKRKRConsumer CyclicalApparel Manufacturing$1.41B$7.19B
5.09
80.4%5.8%
$10.77B
$4.05B
$6.77B
2025-12-31View
6
BNK Financial Group Inc.
138930.KSKRKRFinancial ServicesBanks - Regional$3.70B$16.27B
4.40
77.3%4.6%
$34.19B
$7.18B
$7.43B book
2025-12-31View
7
E-MART Inc.
139480.KSKRKRConsumer DefensiveDiscount Stores$1.46B$6.32B
4.34
76.9%3.5%
-$1.58B
$10.26B book
$10.26B book
2025-12-31View
8
d'Alba Global
483650.KSKRKRConsumer DefensiveHousehold & Personal Products$1.72B$7.31B
4.26
76.5%10.5%
$681.79M
$21.07B
$163.49M book
2025-12-31View
9
Industrial Bank of Korea
024110.KSKRKRFinancial ServicesBanks - Regional$11.74B$49.51B
4.22
76.3%4.2%
$95.59B
$28.31B
$24.63B book
2025-12-31View
10
iM Financial Group Co., Ltd.
139130.KSKRKRFinancial ServicesBanks - Regional$2.23B$9.31B
4.17
76.0%4.6%
$19.70B
$3.95B
$4.28B book
2025-12-31View
11
Daehan Shipbuilding Co., Ltd.
439260.KSKRKRIndustrialsAerospace & Defense$1.32B$5.48B
4.15
75.9%10.8%
$1.07B
$14.61B
$778.39M book
2025-12-31View
12
ORION Holdings Corp.
001800.KSKRKRConsumer DefensiveConfectioners$1.04B$4.27B
4.10
75.6%5.0%
$5.77B
$2.46B
$4.58B
2025-12-31View
13
HD Hyundai Co., Ltd.
267250.KSKRKREnergyOil & Gas Refining & Marketing$7.36B$29.12B
3.95
74.7%6.8%
$55.36B
$9.37B
$22.64B book
2025-12-31View
14
CJ Corporation
001040.KSKRKRIndustrialsConglomerates$3.33B$10.87B
3.26
69.3%2.7%
$14.62B
$8.57B
$9.42B
2025-12-31View
15
Woori Financial Group Inc.
316140.KSKRKRFinancial ServicesBanks - Regional$16.57B$53.22B
3.21
68.9%4.8%
$106.09B
$27.03B
$26.54B book
2025-12-31View
16
Dongwon Industries Co., Ltd.
006040.KSKRKRConsumer DefensivePackaged Foods$1.18B$3.76B
3.18
68.6%4.3%
$4.74B
$3.94B
$2.60B book
2025-12-31View
17
CJ Cheiljedang Corporation
097950.KSKRKRConsumer DefensivePackaged Foods$2.17B$6.71B
3.09
67.6%3.6%
$7.77B book
$4.58B
$7.77B book
2025-12-31View
18
Samsung Card Co., Ltd.
029780.KSKRKRFinancial ServicesCredit Services$3.39B$10.23B
3.02
66.9%4.3%
$17.65B
$7.26B
$5.78B book
2025-12-31View
19
Hyundai Steel Company
004020.KSKRKRBasic MaterialsSteel$2.98B$8.98B
3.01
66.8%5.8%
$506.05M
$13.22B book
$13.22B book
2025-12-31View
20
JB Financial Group Co., Ltd.
175330.KSKRKRFinancial ServicesBanks - Regional$4.04B$11.24B
2.79
64.1%4.8%
$22.58B
$7.05B
$4.10B book
2025-12-31View
21
LOTTE Corporation
00499K.KSKRKRConsumer DefensiveConfectioners$1.43B$3.92B
2.73
63.4%4.2%
-$1.10B
$6.42B book
$6.42B book
2025-12-31View
22
Youngone Corporation
111770.KSKRKRConsumer CyclicalApparel Manufacturing$2.15B$5.87B
2.73
63.3%5.3%
$8.49B
$6.16B
$2.94B book
2025-12-31View
23
Hankook Tire & Technology Co., Ltd.
161390.KSKRKRConsumer CyclicalAuto Parts$5.53B$14.33B
2.59
61.4%5.8%
$20.53B
$12.31B
$10.16B book
2025-12-31View
24
SK Inc.
034730.KSKRKRIndustrialsConglomerates$19.20B$49.25B
2.56
61.0%6.7%
-$5.20B
$76.47B book
$76.47B book
2025-12-31View
25
CJ Logistics Corporation
000120.KSKRKRIndustrialsIntegrated Freight & Logistics$1.07B$2.60B
2.43
58.9%4.8%
$2.76B
$2.16B
$2.87B book
2025-12-31View
26
Hana Financial Group Inc.
086790.KSKRKRFinancial ServicesBanks - Regional$23.49B$54.60B
2.32
57.0%5.1%
$98.90B
$33.44B
$31.46B book
2025-12-31View
27
Kia Corporation
000270.KSKRKRConsumer CyclicalAuto Manufacturers$31.42B$72.34B
2.30
56.6%10.3%
$69.09B
$63.64B
$84.27B
2025-12-31View
28
Kumho Tire Co., Inc.
073240.KSKRKRConsumer CyclicalAuto Parts$1.49B$3.40B
2.28
56.1%4.9%
$3.99B
$4.48B
$1.73B book
2025-12-31View
29
LX International Corp.
001120.KSKRKRIndustrialsConglomerates$1.20B$2.73B
2.27
56.0%4.9%
$3.77B
$2.19B
$2.22B
2025-12-31View
30
SHIFT UP
462870.KSKRKRCommunication ServicesElectronic Gaming & Multimedia$1.35B$2.90B
2.15
53.5%10.2%
$1.46B
$4.09B
$3.15B
2025-12-31View
31
KT Corporation
030200.KSKRKRCommunication ServicesTelecom Services$8.38B$17.84B
2.13
53.0%3.9%
$20.00B
$20.24B
$13.27B book
2025-12-31View
32
Shinhan Financial Group Co., Ltd.
055550.KSKRKRFinancial ServicesBanks - Regional$31.37B$65.91B
2.10
52.4%5.2%
$115.54B
$41.61B
$40.59B book
2025-12-31View
33
Korea Investment Holdings Co., Ltd.
071050.KSKRKRFinancial ServicesCapital Markets$6.41B$13.38B
2.09
52.1%5.3%
$19.20B
$11.99B
$8.97B book
2025-12-31View
34
DN Automotive Corporation
007340.KSKRKRConsumer CyclicalAuto Parts$1.96B$4.04B
2.07
51.6%5.0%
$4.41B
$4.01B
$3.71B
2025-12-31View
35
F&F Co., Ltd
383220.KSKRKRConsumer CyclicalApparel Manufacturing$1.98B$4.07B
2.06
51.4%7.5%
$3.66B
$7.20B
$1.34B book
2025-12-31View
36
Daishin Securities Co.,Ltd
003540.KSKRKRFinancial ServicesCapital Markets$1.32B$2.69B
2.04
51.0%4.5%
$3.65B
$1.47B
$2.96B book
2025-12-31View
37
Hyundai G.F. Holdings Co., Ltd.
005440.KSKRKRConsumer DefensiveFood Distribution$1.73B$3.52B
2.04
51.0%7.9%
$817.31M
$4.82B
$4.93B book
2025-12-31View
38
Cheil Worldwide Inc.
030000.KSKRKRCommunication ServicesAdvertising Agencies$1.43B$2.85B
1.99
49.8%5.1%
$3.49B
$2.60B
$2.47B
2025-12-31View
39
KB Financial Group Inc.
105560.KSKRKRFinancial ServicesBanks - Regional$40.62B$80.90B
1.99
49.8%5.4%
$121.10B
$48.96B
$72.65B
2025-12-31View
40
AMOREPACIFIC Holdings Corp.
002790.KSKRKRConsumer DefensiveHousehold & Personal Products$1.58B$3.02B
1.91
47.6%9.0%
$2.58B
$1.70B
$4.78B book
2025-12-31View
41
Hankook & Company Co., Ltd.
000240.KSKRKRConsumer CyclicalAuto Parts$1.82B$3.26B
1.79
44.0%7.6%
$2.95B
$3.41B
$3.41B
2025-12-31View
42
GS Holdings Corp.
078930.KSKRKRIndustrialsConglomerates$7.62B$13.14B
1.72
42.0%5.3%
$16.09B
$9.68B
$13.65B book
2025-12-31View
43
KCC Corporation
002380.KSKRKRBasic MaterialsChemicals$2.63B$4.52B
1.72
41.9%7.0%
-$750.52M
$7.15B book
$7.15B book
2025-12-31View
44
OCI Holdings Company Ltd.
010060.KSKRKRFinancial ServicesAsset Management$1.60B$2.67B
1.67
40.1%7.0%
$1.57B
$3.23B book
$3.23B book
2025-12-31View
45
Kiwoom Securities Co., Ltd.
039490.KSKRKRFinancial ServicesCapital Markets$4.25B$7.10B
1.67
40.1%5.5%
$8.64B
$7.75B
$4.92B book
2025-12-31View
46
DL E&C Co.,Ltd.
375500.KSKRKRIndustrialsEngineering & Construction$2.24B$3.75B
1.67
40.1%7.2%
$3.63B
$4.03B
$3.57B book
2025-12-31View
47
Misto Holdings Corp.
081660.KSKRKRConsumer CyclicalLeisure$1.55B$2.57B
1.66
39.6%5.4%
$3.36B
$2.42B
$1.94B book
2025-12-31View
48
SK Gas Co., Ltd.
018670.KSKRKREnergyOil & Gas Refining & Marketing$1.62B$2.67B
1.65
39.2%5.1%
$3.54B
$1.69B
$2.78B book
2025-12-31View
49
Hyundai Wia Corporation
011210.KSKRKRConsumer CyclicalAuto Parts$1.07B$1.74B
1.63
38.5%8.0%
$1.40B
$1.06B
$2.75B book
2025-12-31View
50
IPARK Hyundai Development Company
294870.KSKRKRIndustrialsEngineering & Construction$1.06B$1.68B
1.58
36.9%5.0%
$1.35B
$1.54B
$2.14B book
2025-12-31View
51
ORION Corp.
271560.KSKRKRConsumer DefensiveConfectioners$3.15B$4.91B
1.56
35.9%6.2%
$5.62B
$4.73B
$4.38B
2025-12-31View
52
LG Display Co., Ltd.
034220.KSKRKRTechnologyConsumer Electronics$3.24B$4.97B
1.53
34.8%5.8%
$4.97B book
$4.97B book
$4.97B book
2025-12-31View
53
LG Chem, Ltd.
051910.KSKRKRBasic MaterialsChemicals$13.56B$20.25B
1.49
33.1%6.2%
-$2.71B
$31.73B book
$31.73B book
2025-12-31View
54
Kangwon Land, Inc.
035250.KSKRKRConsumer CyclicalResorts & Casinos$2.14B$3.18B
1.48
32.6%7.1%
$3.93B
$2.25B
$3.35B
2025-12-31View
55
Kumho Petro Chemical Co.,Ltd
011780.KSKRKRBasic MaterialsSpecialty Chemicals$2.26B$3.33B
1.48
32.2%9.5%
$3.08B
$2.53B
$4.38B book
2025-12-31View
56
SL Corporation
005850.KSKRKRConsumer CyclicalAuto Parts$1.81B$2.67B
1.47
32.1%9.8%
$2.58B
$2.69B
$2.75B
2025-12-31View
57
LG Uplus Corp.
032640.KSKRKRCommunication ServicesTelecom Services$4.67B$6.82B
1.46
31.6%5.0%
$7.95B
$6.51B
$6.02B book
2025-12-31View
58
Hyundai Department Store Co. Ltd.
069960.KSKRKRConsumer CyclicalDepartment Stores$1.43B$2.09B
1.46
31.5%5.8%
-$421.06M
$2.56B
$4.13B book
2025-12-31View
59
Lotte Shopping Co., Ltd.
023530.KSKRKRConsumer CyclicalDepartment Stores$2.18B$3.05B
1.40
28.4%4.6%
-$1.47B
$5.10B
$5.52B
2025-12-31View
60
SHINSEGAE Inc.
004170.KSKRKRConsumer CyclicalDepartment Stores$2.20B$2.98B
1.35
26.1%5.8%
$2.32B
$1.74B
$4.88B book
2025-12-31View
61
Nongshim Co., Ltd.
004370.KSKRKRConsumer DefensivePackaged Foods$1.78B$2.40B
1.35
25.8%5.2%
$2.65B
$2.20B
$2.35B
2025-12-31View
62
HD Korea Shipbuilding & Offshore Engineering Co., Ltd.
009540.KSKRKRIndustrialsAerospace & Defense$13.26B$17.60B
1.33
24.6%10.9%
$26.84B
$13.67B
$12.29B book
2025-12-31View
63
HMM Co.,Ltd
011200.KSKRKRIndustrialsMarine Shipping$16.16B$21.31B
1.32
24.2%7.7%
$28.62B
$16.65B
$18.65B book
2025-12-31View
64
Hanwha Solutions Corporation
009830.KSKRKRTechnologySolar$6.14B$8.09B
1.32
24.1%6.8%
$8.09B book
$8.09B book
$8.09B book
2025-12-31View
65
Hyundai Glovis Co., Ltd.
086280.KSKRKRIndustrialsIntegrated Freight & Logistics$9.98B$12.83B
1.29
22.2%8.9%
$13.28B
$13.59B
$11.61B
2025-12-31View
66
KRAFTON, Inc.
259960.KSKRKRCommunication ServicesElectronic Gaming & Multimedia$6.10B$7.81B
1.28
21.9%8.6%
$9.48B
$6.80B
$7.16B
2025-12-31View
67
Netmarble Corporation
251270.KSKRKRCommunication ServicesElectronic Gaming & Multimedia$2.14B$2.67B
1.25
19.9%8.6%
$200.62M
$3.91B book
$3.91B book
2025-12-31View
68
Hyundai Motor Company
005380.KSKRKRConsumer CyclicalAuto Manufacturers$58.51B$72.90B
1.25
19.7%5.0%
$81.79B
$48.98B
$87.92B book
2025-12-31View
69
POSCO Holdings Inc.
005490.KSKRKRBasic MaterialsSteel$15.76B$19.26B
1.22
18.2%7.3%
$6.95B
$9.17B
$41.66B book
2025-12-31View
70
Samsung Securities Co.,Ltd.
016360.KSKRKRFinancial ServicesCapital Markets$5.24B$6.34B
1.21
17.4%6.1%
$6.01B
$7.39B
$5.62B book
2025-12-31View
71
S-1 Corporation
012750.KSKRKRIndustrialsSecurity & Protection Services$2.12B$2.53B
1.19
16.1%5.3%
$3.04B
$2.19B
$2.36B
2025-12-31View
72
Korean Airlines Co.,Ltd.
003490.KSKRKRIndustrialsAirlines$8.52B$10.10B
1.19
15.7%5.1%
$17.44B
$5.88B
$6.99B book
2025-12-31View
73
Samyang Foods Co., Ltd.
003230.KSKRKRConsumer DefensivePackaged Foods$6.90B$7.97B
1.16
13.5%4.8%
$6.10B
$16.82B
$1.01B book
2025-12-31View
74
GS Engineering & Construction Corporation
006360.KSKRKRIndustrialsEngineering & Construction$2.12B$2.43B
1.15
12.7%5.5%
-$66.63M
$3.68B book
$3.68B book
2025-12-31View
75
Hyundai Mobis Co.,Ltd
012330.KSKRKRConsumer CyclicalAuto Parts$21.98B$24.49B
1.11
10.3%11.8%
$18.33B
$21.58B
$33.56B book
2025-12-31View
76
Hyundai Engineering & Construction Co.,Ltd.
000720.KSKRKRIndustrialsEngineering & Construction$7.86B$8.62B
1.10
8.8%10.3%
$11.28B
$7.28B book
$7.28B book
2025-12-31View
77
Pan Ocean Co., Ltd.
028670.KSKRKRIndustrialsMarine Shipping$2.52B$2.74B
1.09
8.0%6.7%
$2.78B
$2.56B
$2.89B
2025-12-31View
78
Kbank
279570.KSKRKRFinancial ServicesBanks - Regional$1.65B$1.78B
1.08
7.3%10.5%
$2.93B
$837.64M
$1.58B book
2025-12-31View
79
NH Investment & Securities Co., Ltd.
005940.KSKRKRFinancial ServicesCapital Markets$7.90B$8.13B
1.03
2.9%5.5%
$9.22B
$8.11B
$7.05B book
2025-12-31View
80
GS Retail Co., Ltd.
007070.KSKRKRConsumer CyclicalDepartment Stores$1.40B$1.40B
1.00
0.4%4.7%
$605.50M
$1.44B
$2.17B book
2025-12-31View
81
BGF Retail Co., Ltd.
282330.KSKRKRConsumer DefensiveGrocery Stores$1.67B$1.54B
0.92
-8.7%11.8%
$1.71B
$1.62B
$1.28B
2025-12-31View
82
Kolon Industries, Inc.
120110.KSKRKRBasic MaterialsChemicals$1.39B$1.26B
0.91
-10.1%6.5%
-$25.12M
$1.00B
$2.81B book
2025-12-31View
83
Meritz Financial Group Inc.
138040.KSKRKRFinancial ServicesCapital Markets$15.55B$14.08B
0.91
-10.4%6.8%
$16.57B
$17.36B
$8.30B book
2025-12-31View
84
NHN Corporation
181710.KSKRKRCommunication ServicesElectronic Gaming & Multimedia$1.31B$1.18B
0.90
-11.7%8.6%
$1.18B book
$1.18B book
$1.18B book
2025-12-31View
85
LOTTE rental co.,ltd.
089860.KSKRKRIndustrialsRental & Leasing Services$1.42B$1.24B
0.88
-13.8%3.7%
$1.36B
$1.35B
$1.02B book
2025-12-31View
86
COWAY Co., Ltd.
021240.KSKRKRConsumer CyclicalFurnishings, Fixtures & Appliances$5.39B$4.63B
0.86
-16.3%6.9%
$4.88B
$6.54B
$2.48B book
2025-12-31View
87
Hanwha Investment & Securities Co., Ltd.
003535.KSKRKRFinancial ServicesCapital Markets$1.08B$916.36M
0.85
-17.7%6.6%
$770.13M
$509.40M
$1.47B book
2025-12-31View
88
Kakao Corp.
035720.KSKRKRCommunication ServicesInternet Content & Information$10.02B$8.10B
0.81
-23.8%10.1%
$9.79B book
$4.71B
$9.79B book
2025-12-31View
89
Hyosung Corporation
004800.KSKRKRIndustrialsConglomerates$2.00B$1.61B
0.81
-24.1%10.2%
$496.32M
$2.17B book
$2.17B book
2025-12-31View
90
HL Mando Corporation
204320.KSKRKRConsumer CyclicalAuto Parts$1.67B$1.34B
0.80
-25.0%6.6%
$1.26B
$1.21B
$1.54B
2025-12-31View
91
SK Innovation Co., Ltd.
096770.KSKRKREnergyOil & Gas Refining & Marketing$17.77B$14.21B
0.80
-25.0%7.1%
-$6.46B
$24.55B book
$24.55B book
2025-12-31View
92
LG H&H Co., Ltd.
051900.KSKRKRConsumer DefensiveHousehold & Personal Products$3.43B$2.72B
0.79
-26.3%8.7%
$2.83B
$1.58B
$3.75B book
2025-12-31View
93
Poongsan Corporation
103140.KSKRKRIndustrialsMetal Fabrication$1.65B$1.30B
0.79
-26.6%8.5%
$1.16B
$1.16B
$1.59B book
2025-12-31View
94
SK IE Technology Co., Ltd.
361610.KSKRKRTechnologyElectronic Components$1.09B$836.21M
0.76
-30.8%7.7%
$836.21M book
$836.21M book
$836.21M book
2025-12-31View
95
KEPCO Plant Service & Engineering Co.,Ltd.
051600.KSKRKRIndustrialsEngineering & Construction$1.53B$1.09B
0.72
-39.7%8.2%
$1.32B
$1.09B
$874.46M book
2025-12-31View
96
NAVER Corporation
035420.KSKRKRCommunication ServicesInternet Content & Information$19.67B$13.97B
0.71
-40.8%10.2%
$12.51B
$14.05B
$15.34B
2025-12-31View
97
LG Corp.
003550.KSKRKRTechnologyConsumer Electronics$11.54B$8.08B
0.70
-42.9%11.5%
$8.10B
$7.30B
$8.84B
2025-12-31View
98
APR Co., Ltd.
278470.KSKRKRConsumer DefensiveHousehold & Personal Products$8.05B$5.63B
0.70
-43.0%11.2%
$1.44B
$11.81B
$3.64B
2025-12-31View
99
KT&G Corporation
033780.KSKRKRConsumer DefensiveTobacco$14.87B$10.08B
0.68
-47.4%5.5%
$14.00B
$9.94B
$6.31B book
2025-12-31View
100
LS Corp.
006260.KSKRKRIndustrialsElectrical Equipment & Parts$4.48B$3.02B
0.67
-48.4%6.9%
$2.32B
$1.48B
$5.24B book
2025-12-31View