As of 2025-07-18, the Intrinsic Value of Essen Tech Co Ltd (043340.KQ) is 391.20 KRW. This 043340.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 518.00 KRW, the upside of Essen Tech Co Ltd is -24.50%.
The range of the Intrinsic Value is 71.22 - 1,652.88 KRW
Based on its market price of 518.00 KRW and our intrinsic valuation, Essen Tech Co Ltd (043340.KQ) is overvalued by 24.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 71.22 - 1,652.88 | 391.20 | -24.5% |
| DCF (Growth 10y) | 479.68 - 3,611.55 | 1,111.79 | 114.6% |
| DCF (EBITDA 5y) | 771.71 - 2,103.93 | 1,233.96 | 138.2% |
| DCF (EBITDA 10y) | 1,013.04 - 3,390.00 | 1,796.57 | 246.8% |
| Fair Value | -77.77 - -77.77 | -77.77 | -115.01% |
| P/E | (206.88) - (230.52) | (230.21) | -144.4% |
| EV/EBITDA | 30.34 - 531.39 | 293.01 | -43.4% |
| EPV | (869.49) - (1,419.59) | (1,144.54) | -321.0% |
| DDM - Stable | (92.42) - (221.68) | (157.05) | -130.3% |
| DDM - Multi | 487.84 - 944.20 | 646.97 | 24.9% |
| Market Cap (mil) | 49,210.00 |
| Beta | 0.48 |
| Outstanding shares (mil) | 95.00 |
| Enterprise Value (mil) | 84,038.30 |
| Market risk premium | 5.82% |
| Cost of Equity | 12.05% |
| Cost of Debt | 12.09% |
| WACC | 11.59% |