As of 2025-05-18, the Intrinsic Value of Daechang Co Ltd (012800.KS) is 28,619.16 KRW. This 012800.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,290.00 KRW, the upside of Daechang Co Ltd is 2,118.50%.
The range of the Intrinsic Value is 13,087.23 - 352,860.62 KRW
Based on its market price of 1,290.00 KRW and our intrinsic valuation, Daechang Co Ltd (012800.KS) is undervalued by 2,118.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13,087.23 - 352,860.62 | 28,619.16 | 2118.5% |
| DCF (Growth 10y) | 19,657.75 - 483,339.09 | 40,933.18 | 3073.1% |
| DCF (EBITDA 5y) | 4,833.58 - 10,656.32 | 7,385.16 | 472.5% |
| DCF (EBITDA 10y) | 9,961.62 - 19,934.28 | 14,145.89 | 996.6% |
| Fair Value | 240.86 - 240.86 | 240.86 | -81.33% |
| P/E | 335.28 - 1,807.91 | 1,056.65 | -18.1% |
| EV/EBITDA | (2,054.36) - 1,016.66 | (731.78) | -156.7% |
| EPV | (3,439.31) - (2,832.37) | (3,135.83) | -343.1% |
| DDM - Stable | 285.65 - 1,461.69 | 873.67 | -32.3% |
| DDM - Multi | 5,108.81 - 23,759.09 | 8,804.78 | 582.5% |
| Market Cap (mil) | 117,570.60 |
| Beta | 1.72 |
| Outstanding shares (mil) | 91.14 |
| Enterprise Value (mil) | 492,008.60 |
| Market risk premium | 5.82% |
| Cost of Equity | 10.53% |
| Cost of Debt | 6.28% |
| WACC | 5.88% |