As of 2025-08-07, the Intrinsic Value of Daewon Kangup Co Ltd (000430.KS) is 3,251.58 KRW. This 000430.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,620.00 KRW, the upside of Daewon Kangup Co Ltd is -10.20%.
The range of the Intrinsic Value is 1,359.64 - 7,563.69 KRW
Based on its market price of 3,620.00 KRW and our intrinsic valuation, Daewon Kangup Co Ltd (000430.KS) is overvalued by 10.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,359.64 - 7,563.69 | 3,251.58 | -10.2% |
| DCF (Growth 10y) | 3,149.71 - 10,571.01 | 5,423.29 | 49.8% |
| DCF (EBITDA 5y) | 239.36 - 3,040.91 | 1,963.07 | -45.8% |
| DCF (EBITDA 10y) | 1,364.68 - 4,288.30 | 3,092.23 | -14.6% |
| Fair Value | 14,380.47 - 14,380.47 | 14,380.47 | 297.25% |
| P/E | 1,132.63 - 3,244.24 | 2,036.20 | -43.8% |
| EV/EBITDA | (11,526.75) - 1,321.91 | (7,034.50) | -294.3% |
| EPV | 4,975.29 - 6,838.22 | 5,906.76 | 63.2% |
| DDM - Stable | 4,585.44 - 12,128.81 | 8,357.13 | 130.9% |
| DDM - Multi | 3,617.28 - 7,567.23 | 4,908.97 | 35.6% |
| Market Cap (mil) | 224,440.00 |
| Beta | 0.71 |
| Outstanding shares (mil) | 62.00 |
| Enterprise Value (mil) | 507,964.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.52% |
| Cost of Debt | 6.25% |
| WACC | 5.90% |