As of 2025-07-09, the Intrinsic Value of Sangsin Energy Display Precision Co Ltd (091580.KQ) is 1,397.92 KRW. This 091580.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 7,920.00 KRW, the upside of Sangsin Energy Display Precision Co Ltd is -82.30%.
The range of the Intrinsic Value is (1,195.66) - 10,138.13 KRW
Based on its market price of 7,920.00 KRW and our intrinsic valuation, Sangsin Energy Display Precision Co Ltd (091580.KQ) is overvalued by 82.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2,264.11) - 7,371.59 | (80.55) | -101.0% |
| DCF (Growth 10y) | (1,195.66) - 10,138.13 | 1,397.92 | -82.3% |
| DCF (EBITDA 5y) | 8,828.38 - 17,889.06 | 12,669.89 | 60.0% |
| DCF (EBITDA 10y) | 6,856.21 - 17,652.07 | 11,255.55 | 42.1% |
| Fair Value | -15,453.17 - -15,453.17 | -15,453.17 | -295.12% |
| P/E | (7,046.65) - 764.11 | (3,449.01) | -143.5% |
| EV/EBITDA | (5,446.28) - 10,939.42 | 1,727.83 | -78.2% |
| EPV | (9,184.23) - (10,489.20) | (9,836.68) | -224.2% |
| DDM - Stable | (2,955.03) - (8,321.58) | (5,638.30) | -171.2% |
| DDM - Multi | 3,175.17 - 7,569.88 | 4,544.83 | -42.6% |
| Market Cap (mil) | 105,573.60 |
| Beta | 1.65 |
| Outstanding shares (mil) | 13.33 |
| Enterprise Value (mil) | 197,021.60 |
| Market risk premium | 5.82% |
| Cost of Equity | 14.16% |
| Cost of Debt | 5.58% |
| WACC | 8.88% |