As of 2025-07-09, the Intrinsic Value of Sempio Foods Co (248170.KS) is 90,640.92 KRW. This 248170.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26,950.00 KRW, the upside of Sempio Foods Co is 236.30%.
The range of the Intrinsic Value is 57,093.32 - 196,370.63 KRW
Based on its market price of 26,950.00 KRW and our intrinsic valuation, Sempio Foods Co (248170.KS) is undervalued by 236.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 57,093.32 - 196,370.63 | 90,640.92 | 236.3% |
| DCF (Growth 10y) | 86,616.08 - 274,971.43 | 132,242.23 | 390.7% |
| DCF (EBITDA 5y) | 85,782.76 - 167,254.64 | 122,944.26 | 356.2% |
| DCF (EBITDA 10y) | 108,228.99 - 212,261.36 | 153,959.98 | 471.3% |
| Fair Value | 7,953.05 - 7,953.05 | 7,953.05 | -70.49% |
| P/E | 20,232.51 - 39,779.42 | 28,329.94 | 5.1% |
| EV/EBITDA | 37,684.79 - 76,438.98 | 53,890.80 | 100.0% |
| EPV | (7,552.77) - (5,891.17) | (6,721.97) | -124.9% |
| DDM - Stable | 16,688.33 - 53,296.60 | 34,992.56 | 29.8% |
| DDM - Multi | 81,453.53 - 203,810.41 | 116,585.78 | 332.6% |
| Market Cap (mil) | 123,161.50 |
| Beta | 0.47 |
| Outstanding shares (mil) | 4.57 |
| Enterprise Value (mil) | 175,127.60 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.68% |
| Cost of Debt | 5.34% |
| WACC | 5.99% |