As of 2025-07-08, the Intrinsic Value of Jeil Technos Co Ltd (038010.KQ) is 17,301.11 KRW. This 038010.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6,400.00 KRW, the upside of Jeil Technos Co Ltd is 170.30%.
The range of the Intrinsic Value is 14,938.26 - 20,731.48 KRW
Based on its market price of 6,400.00 KRW and our intrinsic valuation, Jeil Technos Co Ltd (038010.KQ) is undervalued by 170.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14,938.26 - 20,731.48 | 17,301.11 | 170.3% |
| DCF (Growth 10y) | 16,337.90 - 22,219.18 | 18,747.33 | 192.9% |
| DCF (EBITDA 5y) | 11,175.34 - 25,524.83 | 15,795.69 | 146.8% |
| DCF (EBITDA 10y) | 13,977.29 - 28,216.25 | 18,540.34 | 189.7% |
| Fair Value | 44,095.25 - 44,095.25 | 44,095.25 | 588.99% |
| P/E | 9,361.25 - 25,998.41 | 16,160.97 | 152.5% |
| EV/EBITDA | 8,205.80 - 29,525.60 | 14,839.61 | 131.9% |
| EPV | 36,624.28 - 45,306.25 | 40,965.22 | 540.1% |
| DDM - Stable | 12,755.92 - 23,711.66 | 18,233.78 | 184.9% |
| DDM - Multi | 10,740.85 - 15,924.44 | 12,857.33 | 100.9% |
| Market Cap (mil) | 57,600.00 |
| Beta | 0.66 |
| Outstanding shares (mil) | 9.00 |
| Enterprise Value (mil) | 51,155.14 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.69% |
| Cost of Debt | 4.25% |
| WACC | 7.67% |