Intrinsic Value

The intrinsic value of Union Corp (000910) under the Base Case is 4 647.1 KRW per share. Compared with the current market price of 2 355 KRW, the stock appears Undervalued by 49% .

The intrinsic value is calculated using the DCF method. The model mostly extends the recent record: revenue grows about 2% a year over the next five years, against 1% over the last five, and net margin stays near last year's 12%. If net margin stayed at its five-year average of -0.9%, the estimate would be about ₩3,105.

Do our valuations actually work? See backtest results .

Intrinsic Value
₩4 647.1
Undervaluation 49%
Intrinsic Value
Price ₩2 355
Alert me when Union Corp is below its intrinsic value
Today ₩2 323.55 · 1.3% below the current price

Union Corp is cheaper than usual. It was this cheap or cheaper on less than 1% of days in the past 5 years.

Alternatives to Union Corp

Fundamental Analysis

What Union Does

Construction Materials

Union Corp. makes industrial materials used in heavy industry and construction. Its main products are refractory materials and other heat-resistant components that line furnaces, kilns, and similar equipment, along with cement-related and building-material products. These are the kinds of products that sit deep in the supply chain, where durability and resistance to extreme heat matter more than consumer branding.

Headquarters
Korea KR
IPO date
Jul 3, 1996
Read the full company overview
View Company Overview
Financials
Efficiency

Earnings Waterfall
Union Corp

Wall St Price Targets

Capital Returns

Competitive Landscape

What is the Intrinsic Value of one Union Corp stock?

The intrinsic value for Union Corp (000910) under the Base Case is 4 647.1 KRW.

Is Union Corp stock undervalued or overvalued?

Compared with the current market price of 2 355 KRW, the stock appears Undervalued by 49% .

Back to Top