As of 2025-07-08, the Intrinsic Value of Device ENG Co Ltd (187870.KQ) is 13,278.35 KRW. This 187870.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11,140.00 KRW, the upside of Device ENG Co Ltd is 19.20%.
The range of the Intrinsic Value is 8,505.63 - 31,871.76 KRW
Based on its market price of 11,140.00 KRW and our intrinsic valuation, Device ENG Co Ltd (187870.KQ) is undervalued by 19.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8,505.63 - 31,871.76 | 13,278.35 | 19.2% |
| DCF (Growth 10y) | 5,672.21 - 16,461.72 | 7,954.02 | -28.6% |
| DCF (EBITDA 5y) | 12,377.02 - 18,837.87 | 15,118.72 | 35.7% |
| DCF (EBITDA 10y) | 9,453.26 - 16,037.04 | 12,129.42 | 8.9% |
| Fair Value | 26,607.00 - 26,607.00 | 26,607.00 | 138.84% |
| P/E | 9,321.98 - 21,349.48 | 11,284.83 | 1.3% |
| EV/EBITDA | (2,283.02) - 20,803.61 | 6,785.87 | -39.1% |
| EPV | (8,673.03) - (14,264.20) | (11,468.61) | -202.9% |
| DDM - Stable | 7,164.78 - 30,673.13 | 18,918.89 | 69.8% |
| DDM - Multi | 7,192.97 - 25,722.41 | 11,452.30 | 2.8% |
| Market Cap (mil) | 78,425.60 |
| Beta | 0.58 |
| Outstanding shares (mil) | 7.04 |
| Enterprise Value (mil) | 82,387.44 |
| Market risk premium | 5.82% |
| Cost of Equity | 10.26% |
| Cost of Debt | 5.50% |
| WACC | 9.15% |