DAESUNG ENERGY CO.,LTD

117580 KRX Utilities Utilities
KOSPI
₩7,330.00
-2.40%
Delayed · cached 15 min

Fair value analysis

117580
DAESUNG ENERGY CO.,LTD
UtilitiesUtilities
₩7,330.00
Close used for this calculation
₩9,275.85Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Profitability11/25
Returns8/25
Balance Sheet7/25
Efficiency25/25
Growth16/25
Good
Quality radar
51Prof.11/25Ret.8/25Eff.25/25B.Sht7/25Growth16/25

Consensus fair value

₩9,275.85
Below FV
▲ +26.5% against the close used
Model range ₩3,670.30 – ₩16,984.13
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₩3,670.30Fair value₩9,275.85Bull₩16,984.13
FairClose
52-week traded range
52W low ₩6,500.0052W high ₩14,390.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

DAESUNG ENERGY CO.,LTD closed at ₩7,330.00, 21.0% below the consensus fair value of ₩9,275.85 drawn from 10 valuation models.

Financial DNA score 51/100 — Good. P/E of 11.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩8,231.35
+12.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.8%, r=10%, tg=3%, n=10yr
Graham Number
₩13,102.83
+78.8%
√(22.5 × EPS × BVPS)
EPS=635, BVPS=12016.39
Graham Formula
₩16,984.13
+131.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=5.8%, FD=3.3%
P/E Fair Value
₩12,700.00
+73.3%
EPS × 20x (sector P/E)
EPS=635, Sector P/E=20x
Peter Lynch (PEG)
₩3,670.30
-49.9%
EPS × Growth% (PEG = 1 is fair)
EPS=635, g=5.8%
EV/EBITDA
₩6,357.71
-13.3%
(EBITDA × 12.9x − Net Debt) ÷ Shares
EBITDA=20.48B
Dividend Discount (DDM)
₩5,512.09
-24.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=219.9, r=10%, g=5.8%
Book Value (P/B)
₩6,308.61
-13.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12016.39, ROE=5.3%, g=5.8%, r=10%
Reverse DCF
₩7,330.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.3% | Historical: 5.8%
Margin of Safety
₩9,565.93
+30.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=12754.58, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.