As of 2025-06-02, the Intrinsic Value of Jetema Co Ltd (216080.KQ) is 29,471.03 KRW. This 216080.KQ valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 6,990.00 KRW, the upside of Jetema Co Ltd is 321.60%.
The range of the Intrinsic Value is 18,996.77 - 37,073.52 KRW
Based on its market price of 6,990.00 KRW and our intrinsic valuation, Jetema Co Ltd (216080.KQ) is undervalued by 321.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,172,141.97) - (75,052.20) | (137,438.93) | -2066.2% |
| DCF (Growth 10y) | (421,651.62) - (7,733,874.79) | (835,805.91) | -12057.2% |
| DCF (EBITDA 5y) | 18,996.77 - 37,073.52 | 29,471.03 | 321.6% |
| DCF (EBITDA 10y) | 198,614.75 - 416,287.21 | 311,910.71 | 4362.2% |
| Fair Value | -131.24 - -131.24 | -131.24 | -101.88% |
| P/E | (75.49) - (91.97) | (82.68) | -101.2% |
| EV/EBITDA | 720.74 - 10,325.83 | 4,204.75 | -39.8% |
| EPV | (5,832.98) - (7,951.99) | (6,892.50) | -198.6% |
| DDM - Stable | (65.08) - (364.03) | (214.55) | -103.1% |
| DDM - Multi | 3,640.41 - 16,038.90 | 5,961.43 | -14.7% |
| Market Cap (mil) | 250,661.40 |
| Beta | 0.41 |
| Outstanding shares (mil) | 35.86 |
| Enterprise Value (mil) | 346,673.50 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.47% |
| Cost of Debt | 9.43% |
| WACC | 7.16% |