As of 2026-04-04, the Intrinsic Value of ITM Semiconductor Co Ltd (084850.KQ) is 19,381.00 KRW. This 084850.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 10,880.00 KRW, the upside of ITM Semiconductor Co Ltd is 78.10%.
The range of the Intrinsic Value is 8,266.28 - 54,109.87 KRW
Based on its market price of 10,880.00 KRW and our intrinsic valuation, ITM Semiconductor Co Ltd (084850.KQ) is undervalued by 78.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (8,326.26) - 2,457.71 | (5,718.25) | -152.6% |
| DCF (Growth 10y) | 8,266.28 - 54,109.87 | 19,381.00 | 78.1% |
| DCF (EBITDA 5y) | 28,322.44 - 40,267.02 | 33,863.13 | 211.2% |
| DCF (EBITDA 10y) | 35,026.28 - 54,310.02 | 43,749.76 | 302.1% |
| Fair Value | -2,588.23 - -2,588.23 | -2,588.23 | -123.79% |
| P/E | (9,648.91) - 10,245.84 | (859.88) | -107.9% |
| EV/EBITDA | 9,223.99 - 27,161.28 | 13,070.29 | 20.1% |
| EPV | (27,363.77) - (32,672.74) | (30,018.25) | -375.9% |
| DDM - Stable | (3,118.44) - (8,011.42) | (5,564.95) | -151.1% |
| DDM - Multi | 12,671.73 - 25,938.46 | 17,093.52 | 57.1% |
| Market Cap (mil) | 246,758.40 |
| Beta | 0.19 |
| Outstanding shares (mil) | 22.68 |
| Enterprise Value (mil) | 525,561.40 |
| Market risk premium | 5.82% |
| Cost of Equity | 12.22% |
| Cost of Debt | 5.64% |
| WACC | 7.65% |