As of 2025-07-23, the Intrinsic Value of JTC Inc (950170.KQ) is 12,178.43 KRW. This 950170.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7,400.00 KRW, the upside of JTC Inc is 64.60%.
The range of the Intrinsic Value is 9,569.78 - 16,360.37 KRW
Based on its market price of 7,400.00 KRW and our intrinsic valuation, JTC Inc (950170.KQ) is undervalued by 64.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9,569.78 - 16,360.37 | 12,178.43 | 64.6% |
| DCF (Growth 10y) | 11,889.78 - 19,668.00 | 14,888.64 | 101.2% |
| DCF (EBITDA 5y) | 7,071.09 - 8,671.20 | 7,733.48 | 4.5% |
| DCF (EBITDA 10y) | 9,519.39 - 11,992.29 | 10,586.36 | 43.1% |
| Fair Value | 7,690.04 - 7,690.04 | 7,690.04 | 3.92% |
| P/E | 9,982.19 - 23,716.07 | 16,742.37 | 126.2% |
| EV/EBITDA | 4,200.25 - 8,280.27 | 6,015.78 | -18.7% |
| EPV | 7,092.74 - 9,841.73 | 8,467.23 | 14.4% |
| DDM - Stable | 12,102.88 - 25,421.08 | 18,761.97 | 153.5% |
| DDM - Multi | 8,055.89 - 13,729.79 | 10,205.06 | 37.9% |
| Market Cap (mil) | 382,950.00 |
| Beta | 0.65 |
| Outstanding shares (mil) | 51.75 |
| Enterprise Value (mil) | 449,524.56 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.67% |
| Cost of Debt | 4.25% |
| WACC | 6.71% |