As of 2025-05-20, the Intrinsic Value of E&M Co Ltd (089230.KQ) is (20,464.28) KRW. This 089230.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 864.00 KRW, the upside of E&M Co Ltd is -2,468.60%.
The range of the Intrinsic Value is (180,877.30) - (11,922.75) KRW
Based on its market price of 864.00 KRW and our intrinsic valuation, E&M Co Ltd (089230.KQ) is overvalued by 2,468.60%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (180,877.30) - (11,922.75) | (20,464.28) | -2468.6% |
| DCF (Growth 10y) | (10,610.27) - (138,417.10) | (17,134.73) | -2083.2% |
| DCF (EBITDA 5y) | (4,337.44) - (5,007.40) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (5,558.00) - (6,392.83) | (1,234.50) | -123450.0% |
| Fair Value | -2,722.15 - -2,722.15 | -2,722.15 | -415.06% |
| P/E | (4,290.11) - (8,819.78) | (4,981.54) | -676.6% |
| EV/EBITDA | (2,016.29) - (2,032.55) | (2,035.26) | -335.6% |
| EPV | (7,132.92) - (10,214.60) | (8,673.78) | -1103.9% |
| DDM - Stable | (4,866.67) - (17,434.40) | (11,150.51) | -1390.6% |
| DDM - Multi | (3,805.50) - (11,065.16) | (5,719.19) | -761.9% |
| Market Cap (mil) | 21,021.12 |
| Beta | 0.86 |
| Outstanding shares (mil) | 24.33 |
| Enterprise Value (mil) | 58,009.62 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.18% |
| Cost of Debt | 5.50% |
| WACC | 6.34% |