As of 2025-07-13, the Intrinsic Value of IONES Co Ltd (114810.KQ) is 12,181.85 KRW. This 114810.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9,440.00 KRW, the upside of IONES Co Ltd is 29.00%.
The range of the Intrinsic Value is 10,353.99 - 14,824.43 KRW
Based on its market price of 9,440.00 KRW and our intrinsic valuation, IONES Co Ltd (114810.KQ) is undervalued by 29.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10,353.99 - 14,824.43 | 12,181.85 | 29.0% |
| DCF (Growth 10y) | 13,711.16 - 19,684.95 | 16,160.86 | 71.2% |
| DCF (EBITDA 5y) | 14,878.29 - 24,273.91 | 19,140.96 | 102.8% |
| DCF (EBITDA 10y) | 17,040.73 - 27,743.40 | 21,712.69 | 130.0% |
| Fair Value | 29,183.25 - 29,183.25 | 29,183.25 | 209.14% |
| P/E | 9,051.28 - 23,650.13 | 13,084.55 | 38.6% |
| EV/EBITDA | 8,831.61 - 17,208.86 | 13,306.53 | 41.0% |
| EPV | 2,990.25 - 4,089.58 | 3,539.91 | -62.5% |
| DDM - Stable | 6,292.89 - 11,701.99 | 8,997.45 | -4.7% |
| DDM - Multi | 8,843.98 - 13,383.30 | 10,692.86 | 13.3% |
| Market Cap (mil) | 269,889.60 |
| Beta | 1.39 |
| Outstanding shares (mil) | 28.59 |
| Enterprise Value (mil) | 290,657.20 |
| Market risk premium | 5.82% |
| Cost of Equity | 11.48% |
| Cost of Debt | 4.25% |
| WACC | 10.89% |