As of 2025-05-22, the Intrinsic Value of SNTEnergy Co Ltd (100840.KS) is 37,791.78 KRW. This 100840.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40,550.00 KRW, the upside of SNTEnergy Co Ltd is -6.80%.
The range of the Intrinsic Value is 24,015.07 - 91,138.97 KRW
Based on its market price of 40,550.00 KRW and our intrinsic valuation, SNTEnergy Co Ltd (100840.KS) is overvalued by 6.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 24,015.07 - 91,138.97 | 37,791.78 | -6.8% |
| DCF (Growth 10y) | 129,650.37 - 528,688.70 | 211,524.66 | 421.6% |
| DCF (EBITDA 5y) | 64,947.36 - 105,524.85 | 83,554.18 | 106.1% |
| DCF (EBITDA 10y) | 126,951.74 - 217,510.91 | 166,732.65 | 311.2% |
| Fair Value | 38,436.39 - 38,436.39 | 38,436.39 | -5.21% |
| P/E | 22,878.85 - 29,643.47 | 27,358.05 | -32.5% |
| EV/EBITDA | 13,750.13 - 22,305.93 | 17,580.73 | -56.6% |
| EPV | 9,177.89 - 12,138.42 | 10,658.17 | -73.7% |
| DDM - Stable | 17,641.78 - 87,523.84 | 52,582.69 | 29.7% |
| DDM - Multi | 118,402.41 - 463,236.60 | 189,406.19 | 367.1% |
| Market Cap (mil) | 838,574.00 |
| Beta | 1.13 |
| Outstanding shares (mil) | 20.68 |
| Enterprise Value (mil) | 789,750.30 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.18% |
| Cost of Debt | 4.55% |
| WACC | 8.16% |