As of 2025-07-05, the Intrinsic Value of DI Dong Il Corp (001530.KS) is 24,418.00 KRW. This 001530.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40,900.00 KRW, the upside of DI Dong Il Corp is -40.30%.
The range of the Intrinsic Value is 9,276.31 - 94,616.81 KRW
Based on its market price of 40,900.00 KRW and our intrinsic valuation, DI Dong Il Corp (001530.KS) is overvalued by 40.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9,276.31 - 94,616.81 | 24,418.00 | -40.3% |
| DCF (Growth 10y) | 24,206.86 - 159,162.74 | 48,255.68 | 18.0% |
| DCF (EBITDA 5y) | 10,166.77 - 23,688.20 | 14,644.61 | -64.2% |
| DCF (EBITDA 10y) | 19,418.23 - 39,859.14 | 26,511.87 | -35.2% |
| Fair Value | -2,674.60 - -2,674.60 | -2,674.60 | -106.54% |
| P/E | (1,298.30) - 11,266.91 | 3,234.65 | -92.1% |
| EV/EBITDA | (8,297.83) - 14,529.74 | (1,508.10) | -103.7% |
| EPV | (8,163.69) - (5,589.04) | (6,876.34) | -116.8% |
| DDM - Stable | (1,733.98) - (7,145.11) | (4,439.55) | -110.9% |
| DDM - Multi | 28,868.66 - 94,565.50 | 44,491.34 | 8.8% |
| Market Cap (mil) | 831,497.00 |
| Beta | -0.02 |
| Outstanding shares (mil) | 20.33 |
| Enterprise Value (mil) | 1,106,374.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.47% |
| Cost of Debt | 5.50% |
| WACC | 6.50% |