As of 2025-05-17, the Intrinsic Value of Jinro Distillers Co Ltd (018120.KQ) is 25,613.44 KRW. This 018120.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18,180.00 KRW, the upside of Jinro Distillers Co Ltd is 40.90%.
The range of the Intrinsic Value is 18,465.44 - 44,381.85 KRW
Based on its market price of 18,180.00 KRW and our intrinsic valuation, Jinro Distillers Co Ltd (018120.KQ) is undervalued by 40.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18,465.44 - 44,381.85 | 25,613.44 | 40.9% |
| DCF (Growth 10y) | 20,030.72 - 45,322.26 | 27,064.05 | 48.9% |
| DCF (EBITDA 5y) | 21,181.50 - 25,239.67 | 23,723.39 | 30.5% |
| DCF (EBITDA 10y) | 23,319.23 - 29,449.26 | 26,731.29 | 47.0% |
| Fair Value | 16,116.09 - 16,116.09 | 16,116.09 | -11.35% |
| P/E | 19,604.39 - 26,383.17 | 21,929.23 | 20.6% |
| EV/EBITDA | 15,603.13 - 23,735.68 | 20,057.59 | 10.3% |
| EPV | 13,399.81 - 18,327.95 | 15,863.90 | -12.7% |
| DDM - Stable | 16,112.68 - 54,492.20 | 35,302.42 | 94.2% |
| DDM - Multi | 19,206.47 - 48,482.66 | 27,283.99 | 50.1% |
| Market Cap (mil) | 120,351.60 |
| Beta | 0.10 |
| Outstanding shares (mil) | 6.62 |
| Enterprise Value (mil) | 115,232.98 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.64% |
| Cost of Debt | 4.25% |
| WACC | 6.64% |