As of 2025-07-03, the Intrinsic Value of JC Chemical Corp Ltd (137950.KQ) is 5,668.30 KRW. This 137950.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,925.00 KRW, the upside of JC Chemical Corp Ltd is 44.40%.
The range of the Intrinsic Value is 416.80 - 65,896.22 KRW
Based on its market price of 3,925.00 KRW and our intrinsic valuation, JC Chemical Corp Ltd (137950.KQ) is undervalued by 44.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 416.80 - 65,896.22 | 5,668.30 | 44.4% |
| DCF (Growth 10y) | (1,106.83) - 41,169.40 | 2,308.09 | -41.2% |
| DCF (EBITDA 5y) | (405.48) - 2,213.75 | 706.57 | -82.0% |
| DCF (EBITDA 10y) | (303.70) - 2,545.48 | 894.52 | -77.2% |
| Fair Value | 3,359.88 - 3,359.88 | 3,359.88 | -14.40% |
| P/E | 819.81 - 2,111.09 | 1,322.78 | -66.3% |
| EV/EBITDA | (1,501.86) - 1,742.80 | 17.88 | -99.5% |
| EPV | 6,388.70 - 11,163.00 | 8,775.84 | 123.6% |
| DDM - Stable | 1,138.42 - 3,770.10 | 2,454.26 | -37.5% |
| DDM - Multi | 2,488.99 - 6,588.52 | 3,634.48 | -7.4% |
| Market Cap (mil) | 87,409.75 |
| Beta | 0.62 |
| Outstanding shares (mil) | 22.27 |
| Enterprise Value (mil) | 234,686.75 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.74% |
| Cost of Debt | 4.64% |
| WACC | 5.14% |