As of 2025-07-06, the Intrinsic Value of Daedong Metals Co Ltd (020400.KQ) is 2,446.37 KRW. This 020400.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 6,030.00 KRW, the upside of Daedong Metals Co Ltd is -59.40%.
The range of the Intrinsic Value is (970.11) - 12,138.21 KRW
Based on its market price of 6,030.00 KRW and our intrinsic valuation, Daedong Metals Co Ltd (020400.KQ) is overvalued by 59.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (7,165.25) - (6,469.38) | (6,987.37) | -215.9% |
| DCF (Growth 10y) | (970.11) - 12,138.21 | 2,446.37 | -59.4% |
| DCF (EBITDA 5y) | (5,339.68) - (2,214.12) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (2,451.64) - 3,446.95 | (1,234.50) | -123450.0% |
| Fair Value | -45,363.50 - -45,363.50 | -45,363.50 | -852.30% |
| P/E | (10,197.71) - (12,484.03) | (11,794.50) | -295.6% |
| EV/EBITDA | (8,806.69) - (11,081.14) | (9,480.72) | -257.2% |
| EPV | (4,388.22) - (3,035.87) | (3,712.04) | -161.6% |
| DDM - Stable | (10,575.82) - (28,595.29) | (19,585.55) | -424.8% |
| DDM - Multi | 556.09 - 1,334.09 | 808.91 | -86.6% |
| Market Cap (mil) | 19,235.70 |
| Beta | 0.88 |
| Outstanding shares (mil) | 3.19 |
| Enterprise Value (mil) | 40,970.30 |
| Market risk premium | 5.82% |
| Cost of Equity | 10.86% |
| Cost of Debt | 5.50% |
| WACC | 7.49% |