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 then.
  • FCFF: 15 years of free cash flow, plus the capital invested by then, less net debt.

The list is ordered by Intrinsic Value / Market Cap. Nothing is capped, so Intrinsic Value can reach many times the Market Cap.

189 companies

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.

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