As of 2025-07-08, the Intrinsic Value of Daedong Industrial Co Ltd (000490.KS) is 2,071.21 KRW. This 000490.KS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 10,400.00 KRW, the upside of Daedong Industrial Co Ltd is -80.10%.
The range of the Intrinsic Value is (18,308.54) - 304,184.87 KRW
Based on its market price of 10,400.00 KRW and our intrinsic valuation, Daedong Industrial Co Ltd (000490.KS) is overvalued by 80.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (23,561.90) - 198,488.98 | (9,505.03) | -191.4% |
| DCF (Growth 10y) | (18,308.54) - 304,184.87 | 2,071.21 | -80.1% |
| DCF (EBITDA 5y) | 6,982.37 - 63,347.92 | 31,986.58 | 207.6% |
| DCF (EBITDA 10y) | 1,476.53 - 99,531.12 | 36,267.61 | 248.7% |
| Fair Value | -20,926.40 - -20,926.40 | -20,926.40 | -301.22% |
| P/E | (6,562.52) - (8,002.26) | (8,286.86) | -179.7% |
| EV/EBITDA | (2,786.90) - 7,854.93 | 4,882.84 | -53.0% |
| EPV | (26,103.13) - (14,494.70) | (20,298.91) | -295.2% |
| DDM - Stable | (2,737.34) - (13,813.86) | (8,275.59) | -179.6% |
| DDM - Multi | 4,254.53 - 21,580.06 | 7,674.23 | -26.2% |
| Market Cap (mil) | 266,760.00 |
| Beta | 1.17 |
| Outstanding shares (mil) | 25.65 |
| Enterprise Value (mil) | 1,065,969.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 16.93% |
| Cost of Debt | 14.22% |
| WACC | 12.06% |