As of 2025-07-07, the Intrinsic Value of Seojeon Electric Machinery Co Ltd (189860.KQ) is 2,648.19 KRW. This 189860.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4,330.00 KRW, the upside of Seojeon Electric Machinery Co Ltd is -38.80%.
The range of the Intrinsic Value is 1,790.93 - 4,364.25 KRW
Based on its market price of 4,330.00 KRW and our intrinsic valuation, Seojeon Electric Machinery Co Ltd (189860.KQ) is overvalued by 38.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,790.93 - 4,364.25 | 2,648.19 | -38.8% |
| DCF (Growth 10y) | 2,706.44 - 5,878.93 | 3,774.92 | -12.8% |
| DCF (EBITDA 5y) | 2,963.55 - 4,372.53 | 3,867.44 | -10.7% |
| DCF (EBITDA 10y) | 3,457.34 - 5,383.39 | 4,532.91 | 4.7% |
| Fair Value | 146.75 - 146.75 | 146.75 | -96.61% |
| P/E | 497.18 - 1,697.72 | 1,016.31 | -76.5% |
| EV/EBITDA | (1,154.27) - 2,048.73 | 219.98 | -94.9% |
| EPV | (2,269.49) - (2,745.28) | (2,507.38) | -157.9% |
| DDM - Stable | 187.45 - 484.47 | 335.96 | -92.2% |
| DDM - Multi | 2,099.06 - 4,390.00 | 2,859.11 | -34.0% |
| Market Cap (mil) | 42,001.00 |
| Beta | 0.64 |
| Outstanding shares (mil) | 9.70 |
| Enterprise Value (mil) | 52,124.30 |
| Market risk premium | 5.82% |
| Cost of Equity | 10.21% |
| Cost of Debt | 8.12% |
| WACC | 9.67% |