028100.KS
Dong-Ah Geological Engineering Co Ltd
Price:  
16,980.00 
KRW
Volume:  
17,389.00
Korea, Republic of | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

028100.KS Intrinsic Value

10.90 %
Upside

What is the intrinsic value of 028100.KS?

As of 2025-07-11, the Intrinsic Value of Dong-Ah Geological Engineering Co Ltd (028100.KS) is 18,835.10 KRW. This 028100.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16,980.00 KRW, the upside of Dong-Ah Geological Engineering Co Ltd is 10.90%.

The range of the Intrinsic Value is 14,919.61 - 37,553.60 KRW

Is 028100.KS undervalued or overvalued?

Based on its market price of 16,980.00 KRW and our intrinsic valuation, Dong-Ah Geological Engineering Co Ltd (028100.KS) is undervalued by 10.90%.

16,980.00 KRW
Stock Price
18,835.10 KRW
Intrinsic Value
Intrinsic Value Details

028100.KS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 14,919.61 - 37,553.60 18,835.10 10.9%
DCF (Growth 10y) 18,410.42 - 51,712.03 24,192.83 42.5%
DCF (EBITDA 5y) 15,923.38 - 30,914.64 20,610.76 21.4%
DCF (EBITDA 10y) 16,949.20 - 32,010.55 21,604.83 27.2%
Fair Value 3,995.78 - 3,995.78 3,995.78 -76.47%
P/E 7,400.46 - 12,291.02 8,414.99 -50.4%
EV/EBITDA 16,149.67 - 33,372.33 21,236.24 25.1%
EPV 8,446.66 - 8,400.41 8,423.53 -50.4%
DDM - Stable 10,391.88 - 48,458.20 29,425.02 73.3%
DDM - Multi 12,123.01 - 44,067.96 19,029.20 12.1%

028100.KS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 227,362.20
Beta 0.25
Outstanding shares (mil) 13.39
Enterprise Value (mil) 112,123.20
Market risk premium 5.82%
Cost of Equity 6.93%
Cost of Debt 4.25%
WACC 6.23%