Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
As of today (2024-05-25), Daekyo Co's Intrinsic Value: Projected FCF is ₩3,023.18. The stock price of Daekyo Co is ₩1498.00. Therefore, Daekyo Co's Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.
The historical rank and industry rank for Daekyo Co's Intrinsic Value: Projected FCF or its related term are showing as below:
XKRX:019685'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.03 Med: 0.83 Max: 1.57
Current: 0.5
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Daekyo Co was 1.57. The lowest was 0.03. And the median was 0.83.
XKRX:019685's Price-to-Projected-FCF is ranked better than 71.97% of 157
companies
in the Education industry
Industry Median: 0.78
vs XKRX:019685: 0.50
Daekyo Co Intrinsic Value: Projected FCF Historical Data
The historical data trend for Daekyo Co's Intrinsic Value: Projected FCF can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Competitive Comparison of Daekyo Co's Intrinsic Value: Projected FCF
For the Education & Training Services subindustry, Daekyo Co's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Daekyo Co's Price-to-Projected-FCF Distribution in the Education Industry
For the Education industry and Consumer Defensive sector, Daekyo Co's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Daekyo Co's Price-to-Projected-FCF falls into.
Daekyo Co Intrinsic Value: Projected FCF Calculation
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Daekyo Co (XKRX:019685) Intrinsic Value: Projected FCF Explanation
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
Daekyo Co's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
1498.00
/
5045.3550917837
=
0.30
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Daekyo Co Intrinsic Value: Projected FCF Related Terms
Thank you for viewing the detailed overview of Daekyo Co's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.
Daekyo Co Ltd is a Korean education company that provides services such as learning centers, educational materials, media programs, and international programs. The company's largest segment is its Noonnoppi brand of learning centers and self-learning systems. This segment offers on-site learning centers for children as well as home tutoring and virtual learning programs. The majority of students that subscribe to Noonnoppi programs are elementary and middle/high school students, followed by adult learners. Daekyo also operates over 10 international subsidiaries the U.S. and in 21 countries across Asia.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
XKRX:019685 has been successfully added to your 