As of 2026-05-28, the Intrinsic Value of Dream Security Co Ltd (203650.KQ) is 3,852.78 KRW. This 203650.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4,615.00 KRW, the upside of Dream Security Co Ltd is -16.50%.
The range of the Intrinsic Value is 2,100.30 - 7,233.71 KRW
Based on its market price of 4,615.00 KRW and our intrinsic valuation, Dream Security Co Ltd (203650.KQ) is overvalued by 16.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,100.30 - 7,233.71 | 3,852.78 | -16.5% |
| DCF (Growth 10y) | 4,376.94 - 11,076.25 | 6,684.61 | 44.8% |
| DCF (EBITDA 5y) | 1,735.16 - 4,881.41 | 2,798.46 | -39.4% |
| DCF (EBITDA 10y) | 3,844.15 - 8,122.29 | 5,360.66 | 16.2% |
| Fair Value | 3,741.78 - 3,741.78 | 3,741.78 | -18.92% |
| P/E | 3,027.88 - 4,331.18 | 3,413.54 | -26.0% |
| EV/EBITDA | (710.04) - 11,321.75 | 3,693.40 | -20.0% |
| EPV | 7,117.20 - 11,211.52 | 9,164.36 | 98.6% |
| DDM - Stable | 1,581.35 - 4,213.35 | 2,897.35 | -37.2% |
| DDM - Multi | 4,395.29 - 9,157.17 | 5,945.70 | 28.8% |
| Market Cap (mil) | 339,485.88 |
| Beta | 1.17 |
| Outstanding shares (mil) | 73.56 |
| Enterprise Value (mil) | 625,509.90 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.38% |
| Cost of Debt | 14.17% |
| WACC | 10.14% |