As of 2025-07-21, the Intrinsic Value of Dong A Eltek Co Ltd (088130.KQ) is 15,620.53 KRW. This 088130.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,310.00 KRW, the upside of Dong A Eltek Co Ltd is 371.90%.
The range of the Intrinsic Value is 11,988.28 - 23,692.46 KRW
Based on its market price of 3,310.00 KRW and our intrinsic valuation, Dong A Eltek Co Ltd (088130.KQ) is undervalued by 371.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11,988.28 - 23,692.46 | 15,620.53 | 371.9% |
| DCF (Growth 10y) | 12,340.76 - 23,773.08 | 15,916.58 | 380.9% |
| DCF (EBITDA 5y) | 9,837.81 - 11,988.64 | 10,814.20 | 226.7% |
| DCF (EBITDA 10y) | 11,327.86 - 15,229.73 | 13,022.41 | 293.4% |
| Fair Value | -7,509.35 - -7,509.35 | -7,509.35 | -326.87% |
| P/E | (15,078.83) - (16,009.99) | (16,783.46) | -607.1% |
| EV/EBITDA | 4,027.33 - 6,135.20 | 5,170.33 | 56.2% |
| EPV | 2,660.66 - 5,616.34 | 4,138.50 | 25.0% |
| DDM - Stable | (5,436.66) - (12,858.19) | (9,147.40) | -376.4% |
| DDM - Multi | (6,085.53) - (12,780.24) | (8,400.00) | -353.8% |
| Market Cap (mil) | 57,891.90 |
| Beta | 0.87 |
| Outstanding shares (mil) | 17.49 |
| Enterprise Value (mil) | 70,301.60 |
| Market risk premium | 5.82% |
| Cost of Equity | 15.42% |
| Cost of Debt | 7.04% |
| WACC | 9.18% |