317850.KQ
Daemo Engineering Co Ltd
Price:
7,650
KRW
Volume:
14,001
Korea, Republic of | Machinery
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
317850.KQ DCF Valuation - Growth Exit 5Y
35 %
Upside
What is the DCF valuation of 317850.KQ?
The Discounted Cash Flow (DCF) valuation of Daemo Engineering Co Ltd (317850.KQ) is 10,324 KRW. With the latest stock price at 7,650.00 KRW, the upside of Daemo Engineering Co Ltd based on DCF is 35%.
Is 317850.KQ a buy or a sell?
Based on the latest price of 7,650.00 KRW and our DCF valuation, Daemo Engineering Co Ltd (317850.KQ) is a buy. Buying 317850.KQ stocks now will result in a potential gain of 35%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.4% | 7.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 6,482.95 - 25,232.65 | 10,324.68 |
| Upside | -15.3% - 229.8% | 35.0% |
7,650.00 KRW
Stock Price
10,324 KRW
Fair Price
| (KRW in millions) | Projections | |||||
| 12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
| Revenue | 41,319 | 33,710 | 34,606 | 35,718 | 37,585 | 38,336 |
| % Growth | 7% | -18% | 3% | 3% | 5% | 2% |
| Cost of goods sold | (30,791) | (23,865) | (23,274) | (22,821) | (22,813) | (22,106) |
| % of Revenue | 75% | 71% | 67% | 64% | 61% | 58% |
| Selling, G&A expenses | (8,562) | (6,985) | (7,171) | (7,401) | (7,788) | (7,944) |
| % of Revenue | 21% | 21% | 21% | 21% | 21% | 21% |
| Research & Development | (1,093) | (892) | (916) | (945) | (995) | (1,014) |
| % of Revenue | 3% | 3% | 3% | 3% | 3% | 3% |
| Net interest & other expenses | (228) | (186) | (191) | (197) | (208) | (212) |
| % of Revenue | 1% | 1% | 1% | 1% | 1% | 1% |
| Tax expense | (512) | (316) | (541) | (771) | (1,025) | (1,251) |
| Tax rate | 80% | 18% | 18% | 18% | 18% | 18% |
| Net profit | 132 | 1,466 | 2,513 | 3,582 | 4,757 | 5,809 |
| % Margin | 0% | 4% | 7% | 10% | 13% | 15% |