As of 2025-07-04, the Intrinsic Value of SJM Co Ltd (123700.KS) is 23,965.96 KRW. This 123700.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,510.00 KRW, the upside of SJM Co Ltd is 582.80%.
The range of the Intrinsic Value is 15,026.00 - 91,978.40 KRW
Based on its market price of 3,510.00 KRW and our intrinsic valuation, SJM Co Ltd (123700.KS) is undervalued by 582.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15,026.00 - 91,978.40 | 23,965.96 | 582.8% |
| DCF (Growth 10y) | 19,596.65 - 118,159.01 | 31,092.05 | 785.8% |
| DCF (EBITDA 5y) | 17,785.11 - 20,829.31 | 19,652.68 | 459.9% |
| DCF (EBITDA 10y) | 20,762.76 - 25,361.50 | 23,357.70 | 565.5% |
| Fair Value | 32,247.25 - 32,247.25 | 32,247.25 | 818.73% |
| P/E | 4,719.31 - 8,848.61 | 5,798.88 | 65.2% |
| EV/EBITDA | 8,819.51 - 15,394.21 | 12,384.68 | 252.8% |
| EPV | 12,088.69 - 14,927.80 | 13,508.27 | 284.9% |
| DDM - Stable | 18,015.77 - 102,620.95 | 60,318.33 | 1618.5% |
| DDM - Multi | 23,652.69 - 103,387.68 | 38,345.90 | 992.5% |
| Market Cap (mil) | 54,756.00 |
| Beta | 0.58 |
| Outstanding shares (mil) | 15.60 |
| Enterprise Value (mil) | 17,026.70 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.57% |
| Cost of Debt | 4.25% |
| WACC | 5.76% |