As of 2025-07-05, the Intrinsic Value of Dong-A Hwa Sung Co Ltd (041930.KQ) is 8,118.80 KRW. This 041930.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6,000.00 KRW, the upside of Dong-A Hwa Sung Co Ltd is 35.30%.
The range of the Intrinsic Value is 6,220.08 - 11,113.08 KRW
Based on its market price of 6,000.00 KRW and our intrinsic valuation, Dong-A Hwa Sung Co Ltd (041930.KQ) is undervalued by 35.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6,220.08 - 11,113.08 | 8,118.80 | 35.3% |
| DCF (Growth 10y) | 11,116.41 - 18,436.54 | 13,965.70 | 132.8% |
| DCF (EBITDA 5y) | 8,453.63 - 13,070.47 | 10,789.07 | 79.8% |
| DCF (EBITDA 10y) | 11,900.27 - 17,857.52 | 14,819.96 | 147.0% |
| Fair Value | 30,029.00 - 30,029.00 | 30,029.00 | 400.48% |
| P/E | 4,329.01 - 7,423.20 | 5,362.24 | -10.6% |
| EV/EBITDA | 5,831.17 - 9,529.34 | 7,183.73 | 19.7% |
| EPV | 9,954.00 - 13,461.56 | 11,707.78 | 95.1% |
| DDM - Stable | 9,659.64 - 20,633.48 | 15,146.58 | 152.4% |
| DDM - Multi | 10,454.83 - 18,037.70 | 13,298.16 | 121.6% |
| Market Cap (mil) | 94,800.00 |
| Beta | 0.97 |
| Outstanding shares (mil) | 15.80 |
| Enterprise Value (mil) | 145,962.80 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.47% |
| Cost of Debt | 5.00% |
| WACC | 5.71% |