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
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%.
| 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% |
| 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% |