As of 2026-06-10, the Intrinsic Value of Duzon Bizon Co Ltd (012510.KS) is 60,957.75 KRW. This 012510.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 120,100.00 KRW, the upside of Duzon Bizon Co Ltd is -49.20%.
The range of the Intrinsic Value is 41,404.84 - 114,374.74 KRW
Based on its market price of 120,100.00 KRW and our intrinsic valuation, Duzon Bizon Co Ltd (012510.KS) is overvalued by 49.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 41,404.84 - 114,374.74 | 60,957.75 | -49.2% |
| DCF (Growth 10y) | 55,209.40 - 144,679.87 | 79,398.67 | -33.9% |
| DCF (EBITDA 5y) | 41,009.02 - 52,455.74 | 46,322.11 | -61.4% |
| DCF (EBITDA 10y) | 52,748.09 - 72,590.56 | 61,687.22 | -48.6% |
| Fair Value | 72,281.24 - 72,281.24 | 72,281.24 | -39.82% |
| P/E | 37,155.27 - 51,817.95 | 43,166.21 | -64.1% |
| EV/EBITDA | 31,221.97 - 41,824.79 | 36,143.56 | -69.9% |
| EPV | 20,634.01 - 31,296.92 | 25,965.47 | -78.4% |
| DDM - Stable | 26,297.33 - 88,683.98 | 57,490.79 | -52.1% |
| DDM - Multi | 39,305.64 - 106,583.86 | 57,856.42 | -51.8% |
| Market Cap (mil) | 3,780,748.00 |
| Beta | 0.42 |
| Outstanding shares (mil) | 31.48 |
| Enterprise Value (mil) | 3,924,790.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.50% |
| Cost of Debt | 4.25% |
| WACC | 9.04% |