As of 2025-05-17, the Intrinsic Value of DSR Wire Corp (069730.KS) is 9,935.42 KRW. This 069730.KS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 3,650.00 KRW, the upside of DSR Wire Corp is 172.20%.
The range of the Intrinsic Value is 3,669.02 - 77,891.31 KRW
Based on its market price of 3,650.00 KRW and our intrinsic valuation, DSR Wire Corp (069730.KS) is undervalued by 172.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (44,091.89) - (6,619.50) | (9,821.39) | -369.1% |
| DCF (Growth 10y) | 3,669.02 - 77,891.31 | 9,935.42 | 172.2% |
| DCF (EBITDA 5y) | (2,120.05) - (1,197.47) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 2,670.46 - 7,864.45 | 4,750.72 | 30.2% |
| Fair Value | -9,825.95 - -9,825.95 | -9,825.95 | -369.20% |
| P/E | (18,787.19) - (19,809.09) | (20,094.04) | -650.5% |
| EV/EBITDA | 6,801.82 - 15,911.85 | 10,357.93 | 183.8% |
| EPV | 18,432.26 - 27,393.21 | 22,912.71 | 527.7% |
| DDM - Stable | (20,457.77) - (140,955.88) | (80,706.94) | -2311.1% |
| DDM - Multi | 4,552.64 - 25,798.24 | 7,894.51 | 116.3% |
| Market Cap (mil) | 52,560.00 |
| Beta | 0.73 |
| Outstanding shares (mil) | 14.40 |
| Enterprise Value (mil) | 58,180.35 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.99% |
| Cost of Debt | 4.25% |
| WACC | 6.77% |