As of 2025-07-07, the Intrinsic Value of Daesung Energy Co Ltd (117580.KS) is 11,037.82 KRW. This 117580.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8,510.00 KRW, the upside of Daesung Energy Co Ltd is 29.70%.
The range of the Intrinsic Value is 8,452.40 - 15,427.33 KRW
Based on its market price of 8,510.00 KRW and our intrinsic valuation, Daesung Energy Co Ltd (117580.KS) is undervalued by 29.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8,452.40 - 15,427.33 | 11,037.82 | 29.7% |
| DCF (Growth 10y) | 10,378.01 - 18,093.74 | 13,248.51 | 55.7% |
| DCF (EBITDA 5y) | 7,608.50 - 11,912.84 | 9,578.74 | 12.6% |
| DCF (EBITDA 10y) | 9,349.13 - 14,200.93 | 11,528.71 | 35.5% |
| Fair Value | 18,065.32 - 18,065.32 | 18,065.32 | 112.28% |
| P/E | 3,001.09 - 5,419.61 | 4,262.02 | -49.9% |
| EV/EBITDA | 4,311.10 - 7,420.93 | 6,136.82 | -27.9% |
| EPV | (2,118.70) - (2,053.45) | (2,086.07) | -124.5% |
| DDM - Stable | 6,793.20 - 14,473.02 | 10,633.09 | 24.9% |
| DDM - Multi | 7,222.41 - 12,278.95 | 9,123.38 | 7.2% |
| Market Cap (mil) | 234,025.00 |
| Beta | 0.34 |
| Outstanding shares (mil) | 27.50 |
| Enterprise Value (mil) | 298,337.50 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.97% |
| Cost of Debt | 4.41% |
| WACC | 5.85% |