As of 2025-06-03, the Intrinsic Value of Daou Technology Inc (023590.KS) is 33,231.11 KRW. This 023590.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26,400.00 KRW, the upside of Daou Technology Inc is 25.90%.
The range of the Intrinsic Value is (196,592.33) - 1,180,865.89 KRW
Based on its market price of 26,400.00 KRW and our intrinsic valuation, Daou Technology Inc (023590.KS) is undervalued by 25.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (196,592.33) - 1,180,865.89 | 33,231.11 | 25.9% |
| DCF (Growth 10y) | (109,936.18) - 1,690,515.04 | 189,702.70 | 618.6% |
| DCF (EBITDA 5y) | (302,619.15) - (162,641.60) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (198,879.68) - 87,536.63 | (1,234.50) | -123450.0% |
| Fair Value | 161,897.64 - 161,897.64 | 161,897.64 | 513.25% |
| P/E | 55,039.07 - 246,199.50 | 131,448.60 | 397.9% |
| EV/EBITDA | (451,692.44) - (385,255.18) | (418,054.17) | -1683.5% |
| EPV | (412,906.71) - (93,373.72) | (253,140.18) | -1058.9% |
| DDM - Stable | 47,536.99 - 103,742.84 | 75,639.85 | 186.5% |
| DDM - Multi | 227,398.03 - 411,968.22 | 295,473.59 | 1019.2% |
| Market Cap (mil) | 1,184,568.00 |
| Beta | 0.62 |
| Outstanding shares (mil) | 44.87 |
| Enterprise Value (mil) | 25,675,768.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.75% |
| Cost of Debt | 9.43% |
| WACC | 6.97% |