As of 2025-07-20, the Intrinsic Value of Dasan Networks Inc (039560.KQ) is 22,712.07 KRW. This 039560.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 3,065.00 KRW, the upside of Dasan Networks Inc is 641.00%.
The range of the Intrinsic Value is 9,720.91 - 228,428.29 KRW
Based on its market price of 3,065.00 KRW and our intrinsic valuation, Dasan Networks Inc (039560.KQ) is undervalued by 641.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3,939.79) - (1,981.84) | (3,831.66) | -225.0% |
| DCF (Growth 10y) | 9,720.91 - 228,428.29 | 22,712.07 | 641.0% |
| DCF (EBITDA 5y) | 1,792.83 - 5,002.90 | 3,223.23 | 5.2% |
| DCF (EBITDA 10y) | 8,049.96 - 15,701.31 | 11,367.37 | 270.9% |
| Fair Value | -8,800.70 - -8,800.70 | -8,800.70 | -387.14% |
| P/E | (3,914.54) - 46.50 | (2,415.51) | -178.8% |
| EV/EBITDA | (1,568.48) - (542.16) | (1,161.98) | -137.9% |
| EPV | 2,689.29 - 5,494.06 | 4,091.67 | 33.5% |
| DDM - Stable | (4,264.08) - (29,056.21) | (16,660.14) | -643.6% |
| DDM - Multi | 12,213.71 - 68,161.74 | 21,081.62 | 587.8% |
| Market Cap (mil) | 121,404.65 |
| Beta | 0.11 |
| Outstanding shares (mil) | 39.61 |
| Enterprise Value (mil) | 228,010.66 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.10% |
| Cost of Debt | 5.78% |
| WACC | 5.76% |