As of 2025-07-08, the Intrinsic Value of Jang Won Tech Co Ltd (174880.KQ) is 1,818.57 KRW. This 174880.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 530.00 KRW, the upside of Jang Won Tech Co Ltd is 243.10%.
The range of the Intrinsic Value is 1,577.17 - 2,206.58 KRW
Based on its market price of 530.00 KRW and our intrinsic valuation, Jang Won Tech Co Ltd (174880.KQ) is undervalued by 243.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,577.17 - 2,206.58 | 1,818.57 | 243.1% |
| DCF (Growth 10y) | 1,727.34 - 2,418.09 | 1,993.69 | 276.2% |
| DCF (EBITDA 5y) | 1,706.25 - 2,245.23 | 1,846.45 | 248.4% |
| DCF (EBITDA 10y) | 1,798.79 - 2,414.36 | 1,991.64 | 275.8% |
| Fair Value | 1,126.04 - 1,126.04 | 1,126.04 | 112.46% |
| P/E | 1,153.06 - 1,603.47 | 1,274.58 | 140.5% |
| EV/EBITDA | 1,394.64 - 2,535.65 | 1,908.90 | 260.2% |
| EPV | 2,168.67 - 2,861.21 | 2,514.94 | 374.5% |
| DDM - Stable | 1,270.80 - 2,565.48 | 1,918.14 | 261.9% |
| DDM - Multi | 1,212.71 - 2,013.50 | 1,522.80 | 187.3% |
| Market Cap (mil) | 11,612.30 |
| Beta | 1.31 |
| Outstanding shares (mil) | 21.91 |
| Enterprise Value (mil) | 579.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 10.65% |
| Cost of Debt | 5.85% |
| WACC | 10.17% |