As of 2026-04-04, the Intrinsic Value of Daewonsanup (005710.KQ) is 35,118.26 KRW. This 005710.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12,770.00 KRW, the upside of Daewonsanup is 175.00%.
The range of the Intrinsic Value is 29,498.87 - 44,233.51 KRW
Based on its market price of 12,770.00 KRW and our intrinsic valuation, Daewonsanup (005710.KQ) is undervalued by 175.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29,498.87 - 44,233.51 | 35,118.26 | 175.0% |
| DCF (Growth 10y) | 34,742.91 - 51,739.87 | 41,250.20 | 223.0% |
| DCF (EBITDA 5y) | 28,934.31 - 41,861.27 | 36,793.91 | 188.1% |
| DCF (EBITDA 10y) | 33,304.61 - 47,665.09 | 41,358.19 | 223.9% |
| Fair Value | 140,042.50 - 140,042.50 | 140,042.50 | 996.65% |
| P/E | 19,160.03 - 47,054.25 | 32,879.56 | 157.5% |
| EV/EBITDA | 24,332.92 - 48,559.76 | 35,631.92 | 179.0% |
| EPV | 19,788.49 - 25,353.11 | 22,570.81 | 76.7% |
| DDM - Stable | 46,656.12 - 97,395.35 | 72,025.95 | 464.0% |
| DDM - Multi | 38,285.06 - 63,352.68 | 47,829.04 | 274.5% |
| Market Cap (mil) | 255,910.80 |
| Beta | 0.49 |
| Outstanding shares (mil) | 20.04 |
| Enterprise Value (mil) | 172,782.40 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.29% |
| Cost of Debt | 4.25% |
| WACC | 7.14% |